Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11% first-year return on $104k initial cash invested.
-11%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$3,825
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $4,776 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,660
Closing costs
1%
$4,083
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,825
Total Expenses
$4,776
Mortgage P&I
56%
$2,157
Property Taxes
13%
$489
Home Insurance
4%
$144
HOA
4%
$150
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956