Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -59.99% first-year return on $103k initial cash invested.
-59.99%
Cash On Cash
-9.16%
Cap Rate
-1.58
DSCR
$2,713
Rent
-$5,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $7,844 expenses = $5,131 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$7,844
Mortgage P&I
72%
$1,945
Property Taxes
10%
$270
Home Insurance
5%
$147
HOA
154%
$4,179
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678