Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.42% first-year return on $104k initial cash invested.
-12.42%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$2,866
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,943 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,943
Mortgage P&I
72%
$2,055
Property Taxes
11%
$328
Home Insurance
5%
$149
HOA
1%
$35
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716