Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $104k initial cash invested.
-13.3%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$2,454
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,610 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$3,610
Mortgage P&I
84%
$2,073
Property Taxes
9%
$215
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614