Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $102k initial cash invested.
-13.64%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$2,702
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $3,862 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,060
Closing costs
1%
$4,003
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$3,862
Mortgage P&I
76%
$2,063
Property Taxes
13%
$362
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676