Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.34% first-year return on $101k initial cash invested.
-9.34%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,833
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $3,618 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$3,618
Mortgage P&I
69%
$1,964
Property Taxes
5%
$155
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708