Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $102k initial cash invested.
-18.46%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,541
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $4,110 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$4,110
Mortgage P&I
79%
$1,996
Property Taxes
30%
$754
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635