Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.36% first-year return on $101k initial cash invested.
-23.36%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$976
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$976 income − $2,941 expenses = $1,965 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
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
$976
Total Expenses
$2,941
Mortgage P&I
210%
$2,050
Property Taxes
29%
$285
Home Insurance
14%
$138
HOA
0%
$0
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$244