Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $101k initial cash invested.
-12.3%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$2,710
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $3,743 expenses = $1,033 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$3,743
Mortgage P&I
72%
$1,944
Property Taxes
13%
$347
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678