Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $105k initial cash invested.
-21.8%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$1,624
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $3,535 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,020
Closing costs
1%
$4,151
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,624
Total Expenses
$3,535
Mortgage P&I
129%
$2,095
Property Taxes
30%
$488
Home Insurance
9%
$147
HOA
2%
$25
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406