Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.42% first-year return on $102k initial cash invested.
-21.42%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,596
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $3,416 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,596
Total Expenses
$3,416
Mortgage P&I
122%
$1,952
Property Taxes
35%
$558
Home Insurance
9%
$140
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399