Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.85% first-year return on $101k initial cash invested.
-5.85%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$3,733
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,733 income − $4,227 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$4,227
Mortgage P&I
52%
$1,937
Property Taxes
10%
$368
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933