Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $103k initial cash invested.
-18.28%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,037
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $3,606 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$3,606
Mortgage P&I
102%
$2,086
Property Taxes
20%
$401
Home Insurance
7%
$142
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509