Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $104k initial cash invested.
-12.58%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,669
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $3,757 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$3,757
Mortgage P&I
76%
$2,015
Property Taxes
11%
$292
Home Insurance
5%
$146
HOA
1%
$23
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667