Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.29% first-year return on $102k initial cash invested.
-27.29%
Cash On Cash
-1.04%
Cap Rate
-0.18
DSCR
$972
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$972 income − $3,289 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$972
Total Expenses
$3,289
Mortgage P&I
199%
$1,931
Property Taxes
48%
$466
Home Insurance
18%
$175
HOA
26%
$250
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$243