Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.1% first-year return on $102k initial cash invested.
-12.1%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$3,226
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $4,257 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,220
Closing costs
1%
$4,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$4,257
Mortgage P&I
66%
$2,131
Property Taxes
13%
$434
Home Insurance
4%
$139
HOA
0%
$5
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806