Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $101k initial cash invested.
-23.16%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$1,228
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,228 income − $3,169 expenses = $1,941 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,228
Total Expenses
$3,169
Mortgage P&I
177%
$2,176
Property Taxes
22%
$264
Home Insurance
11%
$140
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$307