Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $101k initial cash invested.
-16.92%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$2,630
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $4,060 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,460
Closing costs
1%
$3,973
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$4,060
Mortgage P&I
77%
$2,016
Property Taxes
24%
$642
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658