Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $106k initial cash invested.
-11.74%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,676
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $3,711 expenses = $1,035 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
$2,676
Total Expenses
$3,711
Mortgage P&I
78%
$2,084
Property Taxes
7%
$194
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669