Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $103k initial cash invested.
-21.23%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$1,520
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,520 income − $3,344 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,520
Total Expenses
$3,344
Mortgage P&I
138%
$2,105
Property Taxes
23%
$346
Home Insurance
10%
$158
HOA
0%
$5
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380