Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $101k initial cash invested.
-11.05%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$2,913
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $3,844 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$3,844
Mortgage P&I
68%
$1,977
Property Taxes
11%
$328
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728