Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $103k initial cash invested.
-16.32%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$1,792
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $3,196 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,792
Total Expenses
$3,196
Mortgage P&I
112%
$2,007
Property Taxes
9%
$170
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448