Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.12% first-year return on $103k initial cash invested.
-22.12%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,564
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,564 income − $3,472 expenses = $1,908 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
$1,564
Total Expenses
$3,472
Mortgage P&I
130%
$2,032
Property Taxes
35%
$544
Home Insurance
9%
$144
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391