Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.29% first-year return on $105k initial cash invested.
-2.29%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$4,489
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,489 income − $4,690 expenses = $201 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
$4,489
Total Expenses
$4,690
Mortgage P&I
46%
$2,065
Property Taxes
7%
$325
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122