Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $102k initial cash invested.
-17.46%
Cash On Cash
2.11%
Cap Rate
0.33
DSCR
$2,116
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $3,600 expenses = $1,484 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$3,600
Mortgage P&I
99%
$2,102
Property Taxes
16%
$342
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529