Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.25% first-year return on $103k initial cash invested.
-27.25%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$1,537
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $3,867 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,537
Total Expenses
$3,867
Mortgage P&I
137%
$2,103
Property Taxes
49%
$758
Home Insurance
9%
$144
HOA
8%
$125
Property Management
15%
$231
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384