Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $103k initial cash invested.
-15.05%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,242
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $3,539 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$3,539
Mortgage P&I
94%
$2,103
Property Taxes
9%
$211
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560