Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.93% first-year return on $104k initial cash invested.
-13.93%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,615
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $3,818 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$3,818
Mortgage P&I
78%
$2,046
Property Taxes
13%
$340
Home Insurance
6%
$145
HOA
1%
$31
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654