Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $102k initial cash invested.
-23.79%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,118
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $3,140 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,118
Total Expenses
$3,140
Mortgage P&I
178%
$1,994
Property Taxes
42%
$468
Home Insurance
13%
$140
HOA
0%
$0
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$280