Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $101k initial cash invested.
-13.3%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,254
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $3,377 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,360
Closing costs
1%
$3,968
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$3,377
Mortgage P&I
87%
$1,955
Property Taxes
9%
$200
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564