Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $102k initial cash invested.
-18.09%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$1,687
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $3,220 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,687
Total Expenses
$3,220
Mortgage P&I
115%
$1,932
Property Taxes
13%
$214
Home Insurance
8%
$140
HOA
7%
$125
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422