Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $102k initial cash invested.
-18.75%
Cash On Cash
2.03%
Cap Rate
0.31
DSCR
$2,388
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,976 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,660
Closing costs
1%
$3,983
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$3,976
Mortgage P&I
91%
$2,165
Property Taxes
22%
$524
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597