Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.23% first-year return on $102k initial cash invested.
-12.23%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$2,329
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $3,366 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$3,366
Mortgage P&I
83%
$1,927
Property Taxes
8%
$186
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582