Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $102k initial cash invested.
-17.54%
Cash On Cash
2.44%
Cap Rate
0.37
DSCR
$2,416
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $3,913 expenses = $1,497 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$3,913
Mortgage P&I
92%
$2,219
Property Taxes
12%
$289
Home Insurance
6%
$145
HOA
4%
$100
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604