Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $101k initial cash invested.
-13.96%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$2,825
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,825 income − $4,001 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,825
Total Expenses
$4,001
Mortgage P&I
68%
$1,930
Property Taxes
7%
$209
Home Insurance
5%
$144
HOA
13%
$362
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706