Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $102k initial cash invested.
-20.13%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$1,648
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,648 income − $3,362 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,180
Closing costs
1%
$4,009
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,648
Total Expenses
$3,362
Mortgage P&I
124%
$2,046
Property Taxes
23%
$382
Home Insurance
9%
$143
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412