Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $101k initial cash invested.
-17.37%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$2,845
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $4,306 expenses = $1,461 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
$2,845
Total Expenses
$4,306
Mortgage P&I
69%
$1,949
Property Taxes
27%
$778
Home Insurance
5%
$138
HOA
3%
$75
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711