Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $103k initial cash invested.
-18.37%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,227
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $3,797 expenses = $1,570 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
$2,227
Total Expenses
$3,797
Mortgage P&I
91%
$2,021
Property Taxes
25%
$564
Home Insurance
6%
$143
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557