Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.39% first-year return on $102k initial cash invested.
-15.39%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$1,998
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $3,305 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$3,305
Mortgage P&I
101%
$2,014
Property Taxes
9%
$178
Home Insurance
8%
$153
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500