Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $102k initial cash invested.
-22.88%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$793
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$793 income − $2,733 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$793
Total Expenses
$2,733
Mortgage P&I
247%
$1,960
Property Taxes
32%
$252
Home Insurance
18%
$140
HOA
0%
$0
Property Management
15%
$119
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$198