Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.2% first-year return on $105k initial cash invested.
-19.2%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$2,570
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $4,250 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,840
Closing costs
1%
$4,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$4,250
Mortgage P&I
83%
$2,139
Property Taxes
28%
$730
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642