Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $102k initial cash invested.
-21.04%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$1,418
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,418 income − $3,206 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,960
Closing costs
1%
$3,998
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,418
Total Expenses
$3,206
Mortgage P&I
149%
$2,109
Property Taxes
19%
$276
Home Insurance
10%
$140
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354