Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.55% first-year return on $101k initial cash invested.
-13.55%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$2,540
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $3,677 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,780
Closing costs
1%
$3,939
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$3,677
Mortgage P&I
77%
$1,947
Property Taxes
15%
$370
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635