Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.88% first-year return on $102k initial cash invested.
-27.88%
Cash On Cash
-0.36%
Cap Rate
-0.05
DSCR
$1,096
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,096 income − $3,466 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,096
Total Expenses
$3,466
Mortgage P&I
201%
$2,205
Property Taxes
54%
$595
Home Insurance
13%
$140
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$274