Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.48% first-year return on $102k initial cash invested.
-23.48%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,709
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $3,712 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,360
Closing costs
1%
$4,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,709
Total Expenses
$3,712
Mortgage P&I
121%
$2,065
Property Taxes
40%
$686
Home Insurance
8%
$142
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427