Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $102k initial cash invested.
-22.38%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,314
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $4,216 expenses = $1,902 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%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$4,216
Mortgage P&I
87%
$2,007
Property Taxes
41%
$958
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578