Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $101k initial cash invested.
-21.34%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$902
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$902 income − $2,697 expenses = $1,795 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%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$902
Total Expenses
$2,697
Mortgage P&I
217%
$1,959
Property Taxes
19%
$167
Home Insurance
15%
$138
HOA
0%
$0
Property Management
15%
$135
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226