Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23% first-year return on $101k initial cash invested.
-23%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$816
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$816 income − $2,751 expenses = $1,935 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%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$816
Total Expenses
$2,751
Mortgage P&I
241%
$1,964
Property Taxes
32%
$257
Home Insurance
17%
$138
HOA
0%
$0
Property Management
15%
$122
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$204