Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $101k initial cash invested.
-13.7%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,845
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $4,003 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$4,003
Mortgage P&I
70%
$1,996
Property Taxes
14%
$404
Home Insurance
5%
$140
HOA
3%
$97
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711