Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.05% first-year return on $104k initial cash invested.
-9.05%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$3,065
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $3,850 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,065
Total Expenses
$3,850
Mortgage P&I
66%
$2,030
Property Taxes
4%
$123
Home Insurance
5%
$144
HOA
3%
$81
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766