Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $102k initial cash invested.
-24.26%
Cash On Cash
0.78%
Cap Rate
0.12
DSCR
$2,374
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $4,432 expenses = $2,058 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,374
Total Expenses
$4,432
Mortgage P&I
94%
$2,221
Property Taxes
37%
$889
Home Insurance
6%
$140
HOA
2%
$42
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594