Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.04% first-year return on $102k initial cash invested.
-10.04%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$2,837
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $3,690 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$3,690
Mortgage P&I
72%
$2,034
Property Taxes
5%
$146
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709