Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $105k initial cash invested.
-13.14%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,541
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $3,693 expenses = $1,152 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%
$83,040
Closing costs
1%
$4,152
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$3,693
Mortgage P&I
82%
$2,093
Property Taxes
6%
$160
Home Insurance
6%
$145
HOA
3%
$75
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635