Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $101k initial cash invested.
-17.16%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,352
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $3,794 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$3,794
Mortgage P&I
83%
$1,955
Property Taxes
14%
$327
Home Insurance
6%
$138
HOA
10%
$245
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588