Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.69% first-year return on $102k initial cash invested.
-29.69%
Cash On Cash
-1.3%
Cap Rate
-0.21
DSCR
$715
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$715 income − $3,239 expenses = $2,524 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%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$715
Total Expenses
$3,239
Mortgage P&I
288%
$2,062
Property Taxes
97%
$693
Home Insurance
20%
$140
HOA
0%
$0
Property Management
15%
$107
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$179