Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $104k initial cash invested.
-11.52%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,694
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,688 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,445
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$3,688
Mortgage P&I
76%
$2,035
Property Taxes
6%
$166
Home Insurance
5%
$142
HOA
2%
$51
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674