Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $105k initial cash invested.
-13.25%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$2,953
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,953 income − $4,114 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,953
Total Expenses
$4,114
Mortgage P&I
72%
$2,130
Property Taxes
10%
$305
Home Insurance
5%
$145
HOA
4%
$117
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738