Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.44% first-year return on $102k initial cash invested.
-18.44%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$1,941
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $3,515 expenses = $1,574 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$3,515
Mortgage P&I
106%
$2,067
Property Taxes
19%
$376
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485