Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.93% first-year return on $104k initial cash invested.
-28.93%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$1,510
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $4,029 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,510
Total Expenses
$4,029
Mortgage P&I
140%
$2,108
Property Taxes
51%
$772
Home Insurance
10%
$145
HOA
19%
$280
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378