Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.03% first-year return on $102k initial cash invested.
-23.03%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$1,159
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,159 income − $3,112 expenses = $1,953 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,159
Total Expenses
$3,112
Mortgage P&I
175%
$2,025
Property Taxes
34%
$391
Home Insurance
12%
$140
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290