Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $104k initial cash invested.
-14.93%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,230
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $3,523 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$3,523
Mortgage P&I
91%
$2,023
Property Taxes
13%
$284
Home Insurance
7%
$146
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558