Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.98% first-year return on $104k initial cash invested.
-11.98%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$2,709
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $3,751 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,240
Closing costs
1%
$4,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$3,751
Mortgage P&I
77%
$2,077
Property Taxes
8%
$228
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677