Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.8% first-year return on $105k initial cash invested.
-14.8%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,574
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,867 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,680
Closing costs
1%
$4,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$3,867
Mortgage P&I
82%
$2,109
Property Taxes
14%
$373
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644