Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.1% first-year return on $103k initial cash invested.
-8.1%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$3,170
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,866 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,866
Mortgage P&I
65%
$2,060
Property Taxes
3%
$108
Home Insurance
4%
$142
HOA
1%
$34
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792