Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $103k initial cash invested.
-17.68%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,482
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $2,999 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,940
Closing costs
1%
$4,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,482
Total Expenses
$2,999
Mortgage P&I
137%
$2,027
Property Taxes
5%
$76
Home Insurance
10%
$154
HOA
2%
$32
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370