Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $104k initial cash invested.
-9.51%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$3,192
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $4,016 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$4,016
Mortgage P&I
64%
$2,029
Property Taxes
10%
$309
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798