Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $106k initial cash invested.
-12.72%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,804
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,925 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$3,925
Mortgage P&I
75%
$2,097
Property Taxes
12%
$333
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701