Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $103k initial cash invested.
-14.49%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,525
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $3,765 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$3,765
Mortgage P&I
80%
$2,024
Property Taxes
15%
$382
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631