Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $104k initial cash invested.
-11.62%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$3,204
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $4,207 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,480
Closing costs
1%
$4,074
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$4,207
Mortgage P&I
62%
$1,993
Property Taxes
16%
$525
Home Insurance
4%
$138
HOA
0%
$13
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801