Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $103k initial cash invested.
-16.94%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,102
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $3,557 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,102
Total Expenses
$3,557
Mortgage P&I
96%
$2,021
Property Taxes
18%
$383
Home Insurance
7%
$144
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526