Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.55% first-year return on $103k initial cash invested.
-15.55%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,775
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $4,115 expenses = $1,340 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
$2,775
Total Expenses
$4,115
Mortgage P&I
71%
$1,982
Property Taxes
24%
$654
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694