Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $101k initial cash invested.
-19.27%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$1,872
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $3,489 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,740
Closing costs
1%
$3,937
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$3,489
Mortgage P&I
107%
$2,008
Property Taxes
22%
$415
Home Insurance
8%
$150
HOA
1%
$17
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468