Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $104k initial cash invested.
-11.32%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$2,820
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $3,799 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,700
Closing costs
1%
$4,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$3,799
Mortgage P&I
72%
$2,038
Property Taxes
9%
$258
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705