Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $102k initial cash invested.
-17.74%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$2,615
Rent
-$1,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $4,123 expenses = $1,508 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,999
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$4,123
Mortgage P&I
76%
$1,996
Property Taxes
28%
$731
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654