Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.93% first-year return on $103k initial cash invested.
-15.93%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,586
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,960 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$3,960
Mortgage P&I
79%
$2,032
Property Taxes
21%
$544
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646