Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $104k initial cash invested.
-22.37%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$1,912
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $3,853 expenses = $1,941 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$3,853
Mortgage P&I
112%
$2,141
Property Taxes
34%
$651
Home Insurance
8%
$144
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478