Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $103k initial cash invested.
-13.61%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$3,284
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $4,449 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$4,449
Mortgage P&I
67%
$2,206
Property Taxes
16%
$525
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821