Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $105k initial cash invested.
-17.85%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,612
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $4,176 expenses = $1,564 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
$2,612
Total Expenses
$4,176
Mortgage P&I
80%
$2,087
Property Taxes
25%
$658
Home Insurance
6%
$145
HOA
1%
$33
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653