Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $105k initial cash invested.
-10.72%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$3,041
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $3,983 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,041
Total Expenses
$3,983
Mortgage P&I
70%
$2,131
Property Taxes
8%
$243
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760