Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.67% first-year return on $104k initial cash invested.
-21.67%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,366
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $3,247 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,366
Total Expenses
$3,247
Mortgage P&I
144%
$1,962
Property Taxes
35%
$483
Home Insurance
11%
$145
HOA
0%
$0
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342