Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.89% first-year return on $104k initial cash invested.
-11.89%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$3,327
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $4,356 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,780
Closing costs
1%
$4,089
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$4,356
Mortgage P&I
60%
$1,999
Property Taxes
18%
$610
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832