Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $103k initial cash invested.
-14.36%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,520
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $3,756 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$3,756
Mortgage P&I
80%
$2,024
Property Taxes
14%
$351
Home Insurance
6%
$145
HOA
1%
$26
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630