Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $104k initial cash invested.
-13.37%
Cash On Cash
3.71%
Cap Rate
0.56
DSCR
$3,964
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $5,124 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$5,124
Mortgage P&I
57%
$2,267
Property Taxes
16%
$634
Home Insurance
4%
$144
HOA
4%
$175
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991