Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $101k initial cash invested.
-26.42%
Cash On Cash
-0.46%
Cap Rate
-0.07
DSCR
$1,246
Rent
-$2,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,246 income − $3,470 expenses = $2,224 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,246
Total Expenses
$3,470
Mortgage P&I
162%
$2,023
Property Taxes
57%
$708
Home Insurance
11%
$140
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312