Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.05% first-year return on $101k initial cash invested.
-13.05%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,175
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $4,273 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,040
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$4,273
Mortgage P&I
62%
$1,972
Property Taxes
20%
$637
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794