Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.08% first-year return on $98,058 initial cash invested.
-12.08%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$2,668
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $3,655 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,058
Downpayment
20%
$81,960
Closing costs
1%
$4,098
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,668
Total Expenses
$3,655
Mortgage P&I
81%
$2,163
Property Taxes
2%
$64
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667