Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.53% first-year return on $104k initial cash invested.
-12.53%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$2,249
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $3,339 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,240
Closing costs
1%
$4,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$3,339
Mortgage P&I
89%
$2,000
Property Taxes
5%
$113
Home Insurance
7%
$147
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562