Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $104k initial cash invested.
-26.08%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$1,195
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,195 income − $3,451 expenses = $2,256 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
$1,195
Total Expenses
$3,451
Mortgage P&I
174%
$2,085
Property Taxes
57%
$687
Home Insurance
9%
$105
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$299