Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.99% first-year return on $105k initial cash invested.
-12.99%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,758
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,896 expenses = $1,138 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
$2,758
Total Expenses
$3,896
Mortgage P&I
75%
$2,082
Property Taxes
13%
$345
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690