Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $101k initial cash invested.
-12.15%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$3,554
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $4,576 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$4,576
Mortgage P&I
56%
$1,982
Property Taxes
19%
$680
Home Insurance
4%
$138
HOA
2%
$71
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888