Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $105k initial cash invested.
-11.45%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$2,685
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $3,684 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,579
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$3,684
Mortgage P&I
81%
$2,174
Property Taxes
3%
$78
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671