Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $103k initial cash invested.
-21.8%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,129
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $3,999 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,880
Closing costs
1%
$4,044
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,129
Total Expenses
$3,999
Mortgage P&I
98%
$2,088
Property Taxes
33%
$704
Home Insurance
7%
$144
HOA
2%
$42
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532