Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $101k initial cash invested.
-10.93%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$3,075
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,997 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$3,997
Mortgage P&I
66%
$2,028
Property Taxes
11%
$353
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769