Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $105k initial cash invested.
-16.94%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,073
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $3,558 expenses = $1,485 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,060
Closing costs
1%
$4,153
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$3,558
Mortgage P&I
99%
$2,056
Property Taxes
16%
$341
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518