Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.5% first-year return on $102k initial cash invested.
-31.5%
Cash On Cash
-2.03%
Cap Rate
-0.35
DSCR
$1,648
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,648 income − $4,320 expenses = $2,672 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,648
Total Expenses
$4,320
Mortgage P&I
117%
$1,931
Property Taxes
88%
$1,458
Home Insurance
9%
$140
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412