Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.73% first-year return on $105k initial cash invested.
-10.73%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$3,742
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $4,682 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$4,682
Mortgage P&I
54%
$2,038
Property Taxes
19%
$702
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936