Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.62% first-year return on $103k initial cash invested.
-3.62%
Cash On Cash
5.76%
Cap Rate
0.93
DSCR
$3,948
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $4,259 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$4,259
Mortgage P&I
53%
$2,097
Property Taxes
3%
$120
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987