Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.44% first-year return on $104k initial cash invested.
-18.44%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$1,654
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $3,245 expenses = $1,591 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
$1,654
Total Expenses
$3,245
Mortgage P&I
120%
$1,983
Property Taxes
12%
$194
Home Insurance
9%
$149
HOA
8%
$125
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414