Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $104k initial cash invested.
-14.33%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$2,524
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $3,767 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$3,767
Mortgage P&I
82%
$2,060
Property Taxes
1%
$21
Home Insurance
6%
$144
HOA
13%
$330
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631