Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.35% first-year return on $104k initial cash invested.
-14.35%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,334
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $3,577 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$3,577
Mortgage P&I
85%
$1,991
Property Taxes
14%
$319
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584