Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $101k initial cash invested.
-14.53%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,458
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $4,680 expenses = $1,222 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
$3,458
Total Expenses
$4,680
Mortgage P&I
57%
$1,965
Property Taxes
25%
$874
Home Insurance
4%
$138
HOA
1%
$44
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864