Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $102k initial cash invested.
-22.19%
Cash On Cash
1.38%
Cap Rate
0.2
DSCR
$1,974
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $3,859 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,974
Total Expenses
$3,859
Mortgage P&I
115%
$2,265
Property Taxes
21%
$407
Home Insurance
7%
$142
HOA
5%
$97
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494