Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $105k initial cash invested.
-16.33%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$2,381
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $3,810 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,860
Closing costs
1%
$4,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$3,810
Mortgage P&I
89%
$2,114
Property Taxes
16%
$385
Home Insurance
6%
$147
HOA
1%
$22
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595