Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $102k initial cash invested.
-16.84%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$1,877
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $3,303 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,620
Closing costs
1%
$3,981
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,877
Total Expenses
$3,303
Mortgage P&I
104%
$1,953
Property Taxes
15%
$286
Home Insurance
8%
$149
HOA
1%
$14
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469