Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $105k initial cash invested.
-17.77%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,176
Rent
-$1,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $3,733 expenses = $1,557 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$3,733
Mortgage P&I
96%
$2,096
Property Taxes
17%
$376
Home Insurance
7%
$145
HOA
3%
$72
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544