Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $103k initial cash invested.
-12.63%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$3,076
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $4,159 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,860
Closing costs
1%
$4,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$4,159
Mortgage P&I
68%
$2,084
Property Taxes
15%
$454
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769