Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $103k initial cash invested.
-18.9%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$2,235
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $3,858 expenses = $1,623 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$3,858
Mortgage P&I
88%
$1,959
Property Taxes
23%
$520
Home Insurance
6%
$142
HOA
7%
$165
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559