Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.36% first-year return on $103k initial cash invested.
-23.36%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,394
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $3,404 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,394
Total Expenses
$3,404
Mortgage P&I
149%
$2,072
Property Taxes
37%
$514
Home Insurance
11%
$149
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348