Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.98% first-year return on $102k initial cash invested.
-3.98%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$3,642
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,980 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,642
Total Expenses
$3,980
Mortgage P&I
56%
$2,034
Property Taxes
2%
$58
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910