Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.34% first-year return on $104k initial cash invested.
-15.34%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,359
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $3,695 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,360
Closing costs
1%
$4,118
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,359
Total Expenses
$3,695
Mortgage P&I
87%
$2,063
Property Taxes
15%
$360
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590