Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $101k initial cash invested.
-18.63%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$1,827
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $3,395 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$3,395
Mortgage P&I
110%
$2,007
Property Taxes
20%
$371
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457