Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $102k initial cash invested.
-17.28%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$1,703
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $3,172 expenses = $1,469 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,040
Closing costs
1%
$4,002
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,703
Total Expenses
$3,172
Mortgage P&I
118%
$2,004
Property Taxes
12%
$206
Home Insurance
9%
$145
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426