Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $104k initial cash invested.
-13.06%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$3,365
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $4,499 expenses = $1,134 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$4,499
Mortgage P&I
59%
$1,998
Property Taxes
20%
$685
Home Insurance
4%
$147
HOA
2%
$53
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841