Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $101k initial cash invested.
-13.69%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$2,387
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $3,540 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$3,540
Mortgage P&I
84%
$1,999
Property Taxes
10%
$238
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597