Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $105k initial cash invested.
-10.3%
Cash On Cash
4.48%
Cap Rate
0.67
DSCR
$3,481
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $4,386 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,320
Closing costs
1%
$4,166
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,481
Total Expenses
$4,386
Mortgage P&I
67%
$2,321
Property Taxes
7%
$245
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870