Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $102k initial cash invested.
-22.53%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,369
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $4,284 expenses = $1,915 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$4,284
Mortgage P&I
86%
$2,040
Property Taxes
38%
$890
Home Insurance
6%
$140
HOA
3%
$77
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592