Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.67% first-year return on $105k initial cash invested.
-21.67%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,479
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $3,382 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,479
Total Expenses
$3,382
Mortgage P&I
139%
$2,050
Property Taxes
32%
$472
Home Insurance
10%
$150
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370