Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $105k initial cash invested.
-21.07%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,855
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $4,701 expenses = $1,846 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$4,701
Mortgage P&I
75%
$2,131
Property Taxes
29%
$820
Home Insurance
5%
$145
HOA
8%
$235
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714