Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $102k initial cash invested.
-7.92%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$3,338
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $4,012 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,160
Closing costs
1%
$4,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$4,012
Mortgage P&I
60%
$1,997
Property Taxes
8%
$272
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834