Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.79% first-year return on $105k initial cash invested.
-12.79%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,652
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $3,773 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,652
Total Expenses
$3,773
Mortgage P&I
77%
$2,050
Property Taxes
11%
$293
Home Insurance
6%
$149
HOA
0%
$8
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663