Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.65% first-year return on $102k initial cash invested.
-12.65%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,821
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $3,893 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$3,893
Mortgage P&I
69%
$1,957
Property Taxes
15%
$436
Home Insurance
5%
$135
HOA
0%
$11
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705