Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $105k initial cash invested.
-13.21%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$2,674
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $3,826 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$3,826
Mortgage P&I
75%
$2,016
Property Taxes
14%
$380
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668