Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.52% first-year return on $104k initial cash invested.
-17.52%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$2,541
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $4,054 expenses = $1,513 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,540
Closing costs
1%
$4,077
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$4,054
Mortgage P&I
80%
$2,032
Property Taxes
24%
$604
Home Insurance
6%
$145
HOA
2%
$53
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635