Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $105k initial cash invested.
-17.64%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,533
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $4,079 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,533
Total Expenses
$4,079
Mortgage P&I
80%
$2,036
Property Taxes
27%
$681
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633