Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $104k initial cash invested.
-22.18%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$1,021
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,021 income − $2,944 expenses = $1,923 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%
$81,940
Closing costs
1%
$4,097
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,021
Total Expenses
$2,944
Mortgage P&I
202%
$2,058
Property Taxes
25%
$251
Home Insurance
14%
$145
HOA
0%
$0
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$255