Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.2% first-year return on $102k initial cash invested.
-23.2%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,576
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $3,544 expenses = $1,968 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,576
Total Expenses
$3,544
Mortgage P&I
125%
$1,965
Property Taxes
43%
$683
Home Insurance
9%
$140
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394