Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $96,000 initial cash invested.
-12.41%
Cash On Cash
3.87%
Cap Rate
0.61
DSCR
$3,872
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $4,865 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,872
Total Expenses
$4,865
Mortgage P&I
55%
$2,129
Property Taxes
4%
$142
Home Insurance
4%
$140
HOA
15%
$595
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968