Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.94% first-year return on $101k initial cash invested.
-11.94%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,530
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,532 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,530
Total Expenses
$3,532
Mortgage P&I
78%
$1,964
Property Taxes
8%
$193
Home Insurance
5%
$136
HOA
1%
$25
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632