Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $101k initial cash invested.
-16.88%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$2,611
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $4,031 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,611
Total Expenses
$4,031
Mortgage P&I
77%
$2,005
Property Taxes
24%
$635
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653