Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.24% first-year return on $104k initial cash invested.
-9.24%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$3,180
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $3,977 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,440
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,977
Mortgage P&I
62%
$1,983
Property Taxes
6%
$194
Home Insurance
5%
$149
HOA
4%
$125
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795