Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.89% first-year return on $101k initial cash invested.
-3.89%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$3,806
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $4,133 expenses = $327 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%
$78,940
Closing costs
1%
$3,947
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$4,133
Mortgage P&I
52%
$1,983
Property Taxes
5%
$184
Home Insurance
4%
$139
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952