Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $103k initial cash invested.
-7.46%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,793
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,793 income − $4,431 expenses = $638 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$4,431
Mortgage P&I
52%
$1,989
Property Taxes
3%
$110
Home Insurance
4%
$159
HOA
9%
$352
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948