Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $102k initial cash invested.
-18.76%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,315
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $3,903 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$3,903
Mortgage P&I
85%
$1,976
Property Taxes
18%
$426
Home Insurance
6%
$139
HOA
11%
$250
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579