Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $101k initial cash invested.
-12.43%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$2,784
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $3,833 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,340
Closing costs
1%
$3,967
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$3,833
Mortgage P&I
69%
$1,912
Property Taxes
16%
$454
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696