Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.38% first-year return on $104k initial cash invested.
-15.38%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$2,326
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $3,654 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$3,654
Mortgage P&I
87%
$2,032
Property Taxes
15%
$344
Home Insurance
6%
$149
HOA
1%
$12
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582