Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $102k initial cash invested.
-26.98%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$1,089
Rent
-$2,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,089 income − $3,382 expenses = $2,293 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,089
Total Expenses
$3,382
Mortgage P&I
181%
$1,972
Property Taxes
68%
$739
Home Insurance
13%
$140
HOA
1%
$8
Property Management
15%
$163
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$272