Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $101k initial cash invested.
-16.88%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,108
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $3,529 expenses = $1,421 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
$2,108
Total Expenses
$3,529
Mortgage P&I
95%
$2,007
Property Taxes
18%
$371
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527