Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.45% first-year return on $101k initial cash invested.
-5.45%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$4,265
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,265 income − $4,725 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,265
Total Expenses
$4,725
Mortgage P&I
46%
$1,978
Property Taxes
13%
$559
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066