Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.47% first-year return on $101k initial cash invested.
-12.47%
Cash On Cash
3.9%
Cap Rate
0.58
DSCR
$3,460
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $4,505 expenses = $1,045 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%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$4,505
Mortgage P&I
63%
$2,184
Property Taxes
15%
$503
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865