Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $101k initial cash invested.
-24.52%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$856
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$856 income − $2,919 expenses = $2,063 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
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
$856
Total Expenses
$2,919
Mortgage P&I
232%
$1,983
Property Taxes
45%
$388
Home Insurance
16%
$138
HOA
0%
$0
Property Management
15%
$128
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214