Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $104k initial cash invested.
-14.2%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,624
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,853 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,760
Closing costs
1%
$4,088
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,853
Mortgage P&I
76%
$1,998
Property Taxes
17%
$448
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656