Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $103k initial cash invested.
-16.34%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,559
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,962 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$3,962
Mortgage P&I
79%
$2,012
Property Taxes
21%
$538
Home Insurance
6%
$142
HOA
2%
$42
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640