Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.9% first-year return on $102k initial cash invested.
-16.9%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,687
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $4,117 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,687
Total Expenses
$4,117
Mortgage P&I
73%
$1,952
Property Taxes
25%
$662
Home Insurance
6%
$149
HOA
2%
$65
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672