Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $102k initial cash invested.
-26.21%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$1,706
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $3,934 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$3,934
Mortgage P&I
120%
$2,041
Property Taxes
51%
$867
Home Insurance
8%
$140
HOA
4%
$68
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426