Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.37% first-year return on $101k initial cash invested.
-12.37%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,337
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $4,377 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,337
Total Expenses
$4,377
Mortgage P&I
59%
$1,972
Property Taxes
19%
$622
Home Insurance
4%
$140
HOA
1%
$42
Property Management
15%
$501
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834