Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $104k initial cash invested.
-13.19%
Cash On Cash
3.59%
Cap Rate
0.55
DSCR
$3,136
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $4,280 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,136
Total Expenses
$4,280
Mortgage P&I
72%
$2,246
Property Taxes
12%
$386
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784