Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.66% first-year return on $101k initial cash invested.
-27.66%
Cash On Cash
-0.98%
Cap Rate
-0.16
DSCR
$1,002
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,002 income − $3,329 expenses = $2,327 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
$1,002
Total Expenses
$3,329
Mortgage P&I
196%
$1,965
Property Taxes
71%
$709
Home Insurance
14%
$138
HOA
4%
$37
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250