Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $104k initial cash invested.
-15.08%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$2,266
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $3,579 expenses = $1,313 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$3,579
Mortgage P&I
90%
$2,029
Property Taxes
14%
$307
Home Insurance
6%
$147
HOA
0%
$8
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566