Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.52% first-year return on $102k initial cash invested.
-10.52%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,134
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $4,028 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$4,028
Mortgage P&I
62%
$1,938
Property Taxes
14%
$446
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784