Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $102k initial cash invested.
-14.91%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,145
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $3,412 expenses = $1,267 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,990
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$3,412
Mortgage P&I
94%
$2,009
Property Taxes
11%
$233
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536