Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $102k initial cash invested.
-9.94%
Cash On Cash
3.61%
Cap Rate
0.63
DSCR
$3,472
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $4,315 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$4,315
Mortgage P&I
55%
$1,903
Property Taxes
17%
$605
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868