Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $101k initial cash invested.
-21.02%
Cash On Cash
1.48%
Cap Rate
0.22
DSCR
$2,156
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $3,921 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,820
Closing costs
1%
$3,941
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,156
Total Expenses
$3,921
Mortgage P&I
100%
$2,164
Property Taxes
21%
$450
Home Insurance
7%
$144
HOA
6%
$129
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539