Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.24% first-year return on $103k initial cash invested.
-8.24%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,360
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $4,068 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$4,068
Mortgage P&I
60%
$2,008
Property Taxes
8%
$264
Home Insurance
4%
$142
HOA
1%
$42
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840