Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.28% first-year return on $104k initial cash invested.
-13.28%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$2,184
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,334 expenses = $1,150 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%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$3,334
Mortgage P&I
97%
$2,114
Property Taxes
3%
$70
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546