Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $101k initial cash invested.
-15.21%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,350
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $4,629 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$4,629
Mortgage P&I
59%
$1,965
Property Taxes
26%
$874
Home Insurance
4%
$138
HOA
1%
$44
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838