Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.04% first-year return on $104k initial cash invested.
-10.04%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$2,980
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $3,852 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$3,852
Mortgage P&I
68%
$2,041
Property Taxes
8%
$232
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745