Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.75% first-year return on $104k initial cash invested.
-21.75%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,338
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $3,218 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,640
Closing costs
1%
$4,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,338
Total Expenses
$3,218
Mortgage P&I
152%
$2,031
Property Taxes
29%
$385
Home Insurance
11%
$147
HOA
1%
$12
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$334