Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $104k initial cash invested.
-13.52%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,739
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,915 expenses = $1,176 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%
$82,260
Closing costs
1%
$4,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$3,915
Mortgage P&I
75%
$2,050
Property Taxes
15%
$400
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685