Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.86% first-year return on $103k initial cash invested.
-13.86%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$2,642
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $3,836 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,340
Closing costs
1%
$4,067
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$3,836
Mortgage P&I
76%
$1,998
Property Taxes
16%
$425
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660