Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $101k initial cash invested.
-7.63%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$3,328
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,970 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,970
Mortgage P&I
59%
$1,965
Property Taxes
8%
$270
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832