Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $103k initial cash invested.
-14.62%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,503
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $3,754 expenses = $1,251 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
$2,503
Total Expenses
$3,754
Mortgage P&I
81%
$2,024
Property Taxes
15%
$382
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626