Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $102k initial cash invested.
-16.45%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$1,806
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $3,204 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,806
Total Expenses
$3,204
Mortgage P&I
115%
$2,075
Property Taxes
7%
$122
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452