Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $103k initial cash invested.
-19.94%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$1,970
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $3,674 expenses = $1,704 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,970
Total Expenses
$3,674
Mortgage P&I
103%
$2,021
Property Taxes
29%
$564
Home Insurance
7%
$143
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492