Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.99% first-year return on $104k initial cash invested.
-14.99%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$2,298
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $3,598 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$3,598
Mortgage P&I
92%
$2,118
Property Taxes
9%
$198
Home Insurance
6%
$144
HOA
2%
$35
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574