Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $104k initial cash invested.
-12.12%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,698
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $3,745 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$3,745
Mortgage P&I
75%
$2,029
Property Taxes
6%
$155
Home Insurance
6%
$149
HOA
4%
$117
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674