Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $101k initial cash invested.
-17.53%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$1,963
Rent
-$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $3,439 expenses = $1,476 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,963
Total Expenses
$3,439
Mortgage P&I
101%
$1,973
Property Taxes
20%
$389
Home Insurance
7%
$134
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491