Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $104k initial cash invested.
-24.18%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,366
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $3,468 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,366
Total Expenses
$3,468
Mortgage P&I
150%
$2,047
Property Taxes
22%
$304
Home Insurance
13%
$175
HOA
21%
$285
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342