Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.2% first-year return on $101k initial cash invested.
-12.2%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$2,244
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $3,275 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,460
Closing costs
1%
$3,973
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$3,275
Mortgage P&I
85%
$1,913
Property Taxes
6%
$144
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561