Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $103k initial cash invested.
-19.47%
Cash On Cash
1.68%
Cap Rate
0.26
DSCR
$2,380
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $4,056 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,220
Closing costs
1%
$4,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$4,056
Mortgage P&I
90%
$2,149
Property Taxes
25%
$601
Home Insurance
6%
$143
HOA
1%
$21
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595