Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $102k initial cash invested.
-27.43%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$1,057
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,057 income − $3,382 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,057
Total Expenses
$3,382
Mortgage P&I
194%
$2,054
Property Taxes
64%
$681
Home Insurance
13%
$140
HOA
0%
$0
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264