Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.44% first-year return on $103k initial cash invested.
-14.44%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,297
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $3,534 expenses = $1,237 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,740
Closing costs
1%
$4,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,297
Total Expenses
$3,534
Mortgage P&I
88%
$2,020
Property Taxes
10%
$226
Home Insurance
6%
$145
HOA
2%
$40
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574