Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.57% first-year return on $104k initial cash invested.
-14.57%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$2,121
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $3,385 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,121
Total Expenses
$3,385
Mortgage P&I
98%
$2,073
Property Taxes
6%
$132
Home Insurance
7%
$144
HOA
1%
$18
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530