Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $104k initial cash invested.
-18.91%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$1,237
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,237 income − $2,871 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,237
Total Expenses
$2,871
Mortgage P&I
168%
$2,082
Property Taxes
3%
$32
Home Insurance
13%
$164
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$309