Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.99% first-year return on $104k initial cash invested.
-12.99%
Cash On Cash
3.65%
Cap Rate
0.55
DSCR
$3,056
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $4,182 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,940
Closing costs
1%
$4,097
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$4,182
Mortgage P&I
74%
$2,250
Property Taxes
10%
$298
Home Insurance
5%
$143
HOA
1%
$25
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764