Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $101k initial cash invested.
-12.43%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,030
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $4,075 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$4,075
Mortgage P&I
65%
$1,967
Property Taxes
17%
$514
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758