Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $101k initial cash invested.
-15.76%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$2,279
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $3,602 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,279
Total Expenses
$3,602
Mortgage P&I
84%
$1,912
Property Taxes
20%
$456
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570