Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $102k initial cash invested.
-16.61%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$2,126
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $3,535 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$3,535
Mortgage P&I
91%
$1,939
Property Taxes
20%
$435
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532