Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $101k initial cash invested.
-13.67%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$1,968
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $3,114 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,700
Closing costs
1%
$3,935
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$3,114
Mortgage P&I
100%
$1,962
Property Taxes
3%
$55
Home Insurance
8%
$152
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492