Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $101k initial cash invested.
-16.19%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$1,736
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $3,098 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,736
Total Expenses
$3,098
Mortgage P&I
110%
$1,916
Property Taxes
12%
$212
Home Insurance
8%
$138
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434