Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $104k initial cash invested.
-13.11%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$2,682
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,818 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,818
Mortgage P&I
76%
$2,039
Property Taxes
13%
$343
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670