Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $101k initial cash invested.
-9.36%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$2,872
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $3,659 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$3,659
Mortgage P&I
71%
$2,026
Property Taxes
4%
$116
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718