Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.46% first-year return on $101k initial cash invested.
-4.46%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$3,792
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,167 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,792
Total Expenses
$4,167
Mortgage P&I
52%
$1,982
Property Taxes
6%
$226
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948