Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $101k initial cash invested.
-19.63%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$1,934
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $3,580 expenses = $1,646 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,934
Total Expenses
$3,580
Mortgage P&I
112%
$2,170
Property Taxes
18%
$351
Home Insurance
7%
$131
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484