Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.93% first-year return on $104k initial cash invested.
-9.93%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,639
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $3,500 expenses = $861 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,639
Total Expenses
$3,500
Mortgage P&I
78%
$2,046
Property Taxes
2%
$42
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660