Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.57% first-year return on $105k initial cash invested.
-12.57%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,215
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $4,311 expenses = $1,096 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
$3,215
Total Expenses
$4,311
Mortgage P&I
64%
$2,065
Property Taxes
18%
$572
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804