Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $102k initial cash invested.
-12.48%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$2,782
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,843 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$3,843
Mortgage P&I
71%
$1,965
Property Taxes
9%
$242
Home Insurance
5%
$140
HOA
6%
$161
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696