Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $104k initial cash invested.
-15.89%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$1,742
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $3,119 expenses = $1,377 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,880
Closing costs
1%
$4,094
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$3,119
Mortgage P&I
116%
$2,028
Property Taxes
6%
$104
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436