Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $101k initial cash invested.
-12.81%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$2,524
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $3,602 expenses = $1,078 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
$2,524
Total Expenses
$3,602
Mortgage P&I
77%
$1,947
Property Taxes
12%
$305
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631