Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.13% first-year return on $101k initial cash invested.
-9.13%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$3,366
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $4,134 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,040
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$4,134
Mortgage P&I
60%
$2,034
Property Taxes
10%
$343
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842