Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.59% first-year return on $104k initial cash invested.
-14.59%
Cash On Cash
2.79%
Cap Rate
0.45
DSCR
$2,752
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $4,015 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$4,015
Mortgage P&I
76%
$2,105
Property Taxes
16%
$446
Home Insurance
5%
$143
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688