Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $101k initial cash invested.
-9.02%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,315
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $4,075 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,180
Closing costs
1%
$3,959
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$4,075
Mortgage P&I
60%
$1,983
Property Taxes
11%
$360
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829