Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $101k initial cash invested.
-21.94%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$849
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$849 income − $2,704 expenses = $1,855 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%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$849
Total Expenses
$2,704
Mortgage P&I
225%
$1,906
Property Taxes
28%
$238
Home Insurance
16%
$140
HOA
2%
$13
Property Management
15%
$127
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$212