Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.66% first-year return on $103k initial cash invested.
-21.66%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$1,875
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $3,726 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,875
Total Expenses
$3,726
Mortgage P&I
108%
$2,024
Property Taxes
35%
$658
Home Insurance
8%
$144
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469