Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $105k initial cash invested.
-10.39%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$3,579
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $4,485 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$4,485
Mortgage P&I
58%
$2,065
Property Taxes
16%
$572
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895