Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.03% first-year return on $101k initial cash invested.
-26.03%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$615
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$615 income − $2,805 expenses = $2,190 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
$615
Total Expenses
$2,805
Mortgage P&I
322%
$1,983
Property Taxes
63%
$388
Home Insurance
22%
$138
HOA
0%
$0
Property Management
15%
$92
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$154