Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $102k initial cash invested.
-15.57%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$2,762
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $4,087 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$4,087
Mortgage P&I
70%
$1,947
Property Taxes
24%
$676
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690