Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.72% first-year return on $101k initial cash invested.
-26.72%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$1,155
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,155 income − $3,403 expenses = $2,248 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
$1,155
Total Expenses
$3,403
Mortgage P&I
170%
$1,965
Property Taxes
61%
$709
Home Insurance
12%
$138
HOA
3%
$37
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$289