Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $101k initial cash invested.
-13.88%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$2,671
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $3,836 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,671
Total Expenses
$3,836
Mortgage P&I
74%
$1,977
Property Taxes
16%
$436
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668