Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.97% first-year return on $102k initial cash invested.
-13.97%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$2,485
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,670 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,485
Total Expenses
$3,670
Mortgage P&I
80%
$1,999
Property Taxes
14%
$339
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621