Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $102k initial cash invested.
-16.97%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$2,779
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,779 income − $4,227 expenses = $1,448 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
$2,779
Total Expenses
$4,227
Mortgage P&I
74%
$2,065
Property Taxes
25%
$686
Home Insurance
5%
$142
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695