Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $103k initial cash invested.
-16.63%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$1,904
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $3,325 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,500
Closing costs
1%
$4,025
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,904
Total Expenses
$3,325
Mortgage P&I
103%
$1,969
Property Taxes
14%
$265
Home Insurance
7%
$142
HOA
2%
$35
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476