Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.89% first-year return on $104k initial cash invested.
-27.89%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$895
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$895 income − $3,307 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,700
Closing costs
1%
$4,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$895
Total Expenses
$3,307
Mortgage P&I
233%
$2,085
Property Taxes
77%
$687
Home Insurance
12%
$105
HOA
0%
$0
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$224