Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.84% first-year return on $101k initial cash invested.
-12.84%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$2,277
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $3,355 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,277
Total Expenses
$3,355
Mortgage P&I
85%
$1,928
Property Taxes
8%
$192
Home Insurance
6%
$142
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569