Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.28% first-year return on $102k initial cash invested.
-14.28%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$3,297
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $4,508 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$4,508
Mortgage P&I
61%
$2,015
Property Taxes
23%
$767
Home Insurance
4%
$143
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824