Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.66% first-year return on $101k initial cash invested.
-13.66%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$2,004
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $3,155 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,004
Total Expenses
$3,155
Mortgage P&I
94%
$1,887
Property Taxes
8%
$166
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501