Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $102k initial cash invested.
-16.16%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,640
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $4,017 expenses = $1,377 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,220
Closing costs
1%
$4,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$4,017
Mortgage P&I
76%
$2,013
Property Taxes
22%
$584
Home Insurance
5%
$144
HOA
0%
$8
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660