Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $101k initial cash invested.
-15.88%
Cash On Cash
3.01%
Cap Rate
0.45
DSCR
$3,142
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $4,478 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$4,478
Mortgage P&I
70%
$2,202
Property Taxes
20%
$629
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786