Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $101k initial cash invested.
-13.53%
Cash On Cash
3.41%
Cap Rate
0.52
DSCR
$2,485
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,621 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,485
Total Expenses
$3,621
Mortgage P&I
87%
$2,157
Property Taxes
5%
$130
Home Insurance
6%
$138
HOA
0%
$4
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621