Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.36% first-year return on $105k initial cash invested.
-11.36%
Cash On Cash
3.75%
Cap Rate
0.59
DSCR
$2,701
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $3,692 expenses = $991 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
$2,701
Total Expenses
$3,692
Mortgage P&I
80%
$2,174
Property Taxes
3%
$78
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675