Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $101k initial cash invested.
-7.54%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$3,352
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $3,987 expenses = $635 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$3,987
Mortgage P&I
60%
$2,000
Property Taxes
7%
$232
Home Insurance
4%
$146
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838