Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $102k initial cash invested.
-22.76%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,507
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $3,449 expenses = $1,942 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,380
Closing costs
1%
$4,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,507
Total Expenses
$3,449
Mortgage P&I
130%
$1,958
Property Taxes
40%
$602
Home Insurance
11%
$166
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377