Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $105k initial cash invested.
-12.72%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,611
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $3,726 expenses = $1,115 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
$2,611
Total Expenses
$3,726
Mortgage P&I
80%
$2,093
Property Taxes
6%
$160
Home Insurance
6%
$145
HOA
3%
$75
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653