Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.89% first-year return on $103k initial cash invested.
-11.89%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$3,015
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $4,036 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$4,036
Mortgage P&I
65%
$1,951
Property Taxes
16%
$497
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754