Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $105k initial cash invested.
-19.48%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$1,592
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $3,302 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,592
Total Expenses
$3,302
Mortgage P&I
135%
$2,157
Property Taxes
15%
$231
Home Insurance
9%
$146
HOA
0%
$3
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398