Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $103k initial cash invested.
-12.11%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,937
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,972 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,972
Mortgage P&I
69%
$2,023
Property Taxes
12%
$350
Home Insurance
5%
$144
HOA
2%
$46
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734