Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $101k initial cash invested.
-20.39%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$1,803
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $3,514 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,740
Closing costs
1%
$3,937
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,803
Total Expenses
$3,514
Mortgage P&I
116%
$2,086
Property Taxes
23%
$423
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451