Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $101k initial cash invested.
-19.92%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$1,379
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,379 income − $3,055 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,379
Total Expenses
$3,055
Mortgage P&I
142%
$1,957
Property Taxes
22%
$298
Home Insurance
10%
$138
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345