Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.52% first-year return on $102k initial cash invested.
-16.52%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,022
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $4,428 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,140
Closing costs
1%
$4,007
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$4,428
Mortgage P&I
65%
$1,977
Property Taxes
11%
$329
Home Insurance
5%
$149
HOA
17%
$522
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756