Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.6% first-year return on $105k initial cash invested.
-11.6%
Cash On Cash
3.71%
Cap Rate
0.59
DSCR
$2,751
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,770 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$3,770
Mortgage P&I
80%
$2,196
Property Taxes
4%
$99
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688