Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $101k initial cash invested.
-20.06%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,608
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $3,289 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,608
Total Expenses
$3,289
Mortgage P&I
125%
$2,015
Property Taxes
23%
$367
Home Insurance
8%
$136
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402