Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $103k initial cash invested.
-13.49%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$3,010
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $4,173 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$4,173
Mortgage P&I
69%
$2,082
Property Taxes
17%
$503
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752