Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.02% first-year return on $103k initial cash invested.
-11.02%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,751
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,701 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,400
Closing costs
1%
$4,070
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$3,701
Mortgage P&I
74%
$2,043
Property Taxes
7%
$195
Home Insurance
5%
$142
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688