Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $105k initial cash invested.
-16.04%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,617
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $4,014 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$4,014
Mortgage P&I
78%
$2,043
Property Taxes
21%
$550
Home Insurance
6%
$147
HOA
1%
$17
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654