Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $104k initial cash invested.
-11.7%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$2,782
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,797 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$3,797
Mortgage P&I
73%
$2,038
Property Taxes
10%
$279
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696