Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $101k initial cash invested.
-17.16%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,037
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $3,482 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$3,482
Mortgage P&I
99%
$2,020
Property Taxes
10%
$198
Home Insurance
7%
$144
HOA
7%
$143
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509