Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.12% first-year return on $105k initial cash invested.
-22.12%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,222
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,222 income − $3,159 expenses = $1,937 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,940
Closing costs
1%
$4,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,222
Total Expenses
$3,159
Mortgage P&I
170%
$2,082
Property Taxes
28%
$345
Home Insurance
12%
$145
HOA
0%
$0
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306