Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.1% first-year return on $103k initial cash invested.
-27.1%
Cash On Cash
-0.45%
Cap Rate
-0.07
DSCR
$1,565
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $3,882 expenses = $2,317 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
$1,565
Total Expenses
$3,882
Mortgage P&I
134%
$2,103
Property Taxes
48%
$758
Home Insurance
9%
$144
HOA
8%
$125
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391