Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $101k initial cash invested.
-13.82%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$2,065
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $3,233 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,420
Closing costs
1%
$3,971
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$3,233
Mortgage P&I
95%
$1,957
Property Taxes
7%
$144
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516