Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $105k initial cash invested.
-10.74%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$3,067
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $4,008 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$4,008
Mortgage P&I
67%
$2,065
Property Taxes
11%
$325
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767