Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $101k initial cash invested.
-15.75%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$1,964
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $3,285 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,700
Closing costs
1%
$3,935
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$3,285
Mortgage P&I
101%
$1,986
Property Taxes
10%
$197
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491