Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $104k initial cash invested.
-20.5%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$1,363
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $3,136 expenses = $1,773 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,700
Closing costs
1%
$4,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,363
Total Expenses
$3,136
Mortgage P&I
153%
$2,085
Property Taxes
18%
$246
Home Insurance
11%
$150
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341