Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.84% first-year return on $102k initial cash invested.
-22.84%
Cash On Cash
1.14%
Cap Rate
0.17
DSCR
$2,824
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $4,764 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$4,764
Mortgage P&I
78%
$2,208
Property Taxes
19%
$536
Home Insurance
5%
$144
HOA
18%
$520
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706