Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.22% first-year return on $104k initial cash invested.
-13.22%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$2,752
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,901 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,160
Closing costs
1%
$4,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$3,901
Mortgage P&I
74%
$2,048
Property Taxes
10%
$262
Home Insurance
5%
$149
HOA
4%
$121
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688