Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.74% first-year return on $103k initial cash invested.
-22.74%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,232
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,232 income − $3,183 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,920
Closing costs
1%
$4,046
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,232
Total Expenses
$3,183
Mortgage P&I
163%
$2,009
Property Taxes
38%
$469
Home Insurance
9%
$114
HOA
0%
$0
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308