Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $103k initial cash invested.
-12.12%
Cash On Cash
3.9%
Cap Rate
0.59
DSCR
$3,118
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $4,159 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,020
Closing costs
1%
$4,051
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$4,159
Mortgage P&I
72%
$2,234
Property Taxes
9%
$280
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780