Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $102k initial cash invested.
-18.57%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$1,597
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,597 income − $3,169 expenses = $1,572 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
$1,597
Total Expenses
$3,169
Mortgage P&I
122%
$1,953
Property Taxes
18%
$286
Home Insurance
9%
$149
HOA
1%
$14
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399