Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.64% first-year return on $101k initial cash invested.
-3.64%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$3,847
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,847 income − $4,153 expenses = $306 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
$3,847
Total Expenses
$4,153
Mortgage P&I
52%
$1,983
Property Taxes
5%
$184
Home Insurance
4%
$139
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962