Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.84% first-year return on $102k initial cash invested.
-12.84%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$1,993
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $3,080 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,993
Total Expenses
$3,080
Mortgage P&I
95%
$1,898
Property Taxes
4%
$86
Home Insurance
7%
$139
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498