Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.72% first-year return on $101k initial cash invested.
-17.72%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,469
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $3,965 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$3,965
Mortgage P&I
83%
$2,044
Property Taxes
18%
$446
Home Insurance
6%
$140
HOA
6%
$150
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617