Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $105k initial cash invested.
-14.87%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$2,072
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $3,375 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,072
Total Expenses
$3,375
Mortgage P&I
103%
$2,130
Property Taxes
5%
$105
Home Insurance
7%
$145
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518