Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $106k initial cash invested.
-18.32%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$1,795
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $3,406 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,340
Closing costs
1%
$4,167
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,795
Total Expenses
$3,406
Mortgage P&I
117%
$2,099
Property Taxes
17%
$300
Home Insurance
8%
$145
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449