Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $102k initial cash invested.
-13.32%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$2,609
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $3,739 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,609
Total Expenses
$3,739
Mortgage P&I
77%
$2,000
Property Taxes
13%
$348
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652