Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $104k initial cash invested.
-27.67%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$868
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$868 income − $3,271 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$868
Total Expenses
$3,271
Mortgage P&I
236%
$2,049
Property Taxes
68%
$586
Home Insurance
17%
$147
HOA
8%
$72
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$217