Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $105k initial cash invested.
-11.18%
Cash On Cash
3.2%
Cap Rate
0.56
DSCR
$2,729
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $3,706 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$3,706
Mortgage P&I
72%
$1,973
Property Taxes
10%
$275
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682