Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $104k initial cash invested.
-13.73%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$3,873
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $5,058 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,460
Closing costs
1%
$4,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$5,058
Mortgage P&I
53%
$2,053
Property Taxes
11%
$438
Home Insurance
4%
$143
HOA
15%
$565
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968