Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.01% first-year return on $101k initial cash invested.
-15.01%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$1,769
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $3,038 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,500
Closing costs
1%
$3,975
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,769
Total Expenses
$3,038
Mortgage P&I
112%
$1,974
Property Taxes
4%
$76
Home Insurance
8%
$139
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442