Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $104k initial cash invested.
-17.31%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$1,900
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $3,403 expenses = $1,503 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,080
Closing costs
1%
$4,104
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,900
Total Expenses
$3,403
Mortgage P&I
108%
$2,058
Property Taxes
12%
$235
Home Insurance
8%
$145
HOA
3%
$53
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475