Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $101k initial cash invested.
-20.74%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,188
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $3,939 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,360
Closing costs
1%
$3,968
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$3,939
Mortgage P&I
90%
$1,980
Property Taxes
35%
$767
Home Insurance
6%
$124
HOA
1%
$17
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547