Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.38% first-year return on $104k initial cash invested.
-10.38%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$3,362
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $4,261 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$4,261
Mortgage P&I
63%
$2,104
Property Taxes
11%
$362
Home Insurance
4%
$143
HOA
1%
$40
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840