Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $104k initial cash invested.
-24.27%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$729
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$729 income − $2,834 expenses = $2,105 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
$729
Total Expenses
$2,834
Mortgage P&I
290%
$2,113
Property Taxes
31%
$228
Home Insurance
20%
$144
HOA
0%
$0
Property Management
15%
$109
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$182