Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.14% first-year return on $104k initial cash invested.
-14.14%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$1,967
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $3,189 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,967
Total Expenses
$3,189
Mortgage P&I
102%
$2,004
Property Taxes
5%
$94
Home Insurance
7%
$146
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492