Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $104k initial cash invested.
-16.39%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$2,051
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $3,477 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,320
Closing costs
1%
$4,116
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$3,477
Mortgage P&I
100%
$2,043
Property Taxes
14%
$287
Home Insurance
7%
$149
HOA
1%
$13
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513