Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.41% first-year return on $104k initial cash invested.
-18.41%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,597
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $4,185 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,460
Closing costs
1%
$4,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$4,185
Mortgage P&I
79%
$2,045
Property Taxes
29%
$744
Home Insurance
6%
$145
HOA
0%
$4
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649