Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $102k initial cash invested.
-19.35%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$1,742
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $3,390 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,180
Closing costs
1%
$4,009
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$3,390
Mortgage P&I
116%
$2,025
Property Taxes
22%
$388
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436