Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $101k initial cash invested.
-12.5%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,510
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $3,567 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$3,567
Mortgage P&I
81%
$2,035
Property Taxes
7%
$188
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628