Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.68% first-year return on $104k initial cash invested.
-23.68%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$828
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$828 income − $2,882 expenses = $2,054 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
$828
Total Expenses
$2,882
Mortgage P&I
255%
$2,113
Property Taxes
28%
$228
Home Insurance
17%
$144
HOA
0%
$0
Property Management
15%
$124
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$207