Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $105k initial cash invested.
-12.22%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$3,041
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $4,110 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,041
Total Expenses
$4,110
Mortgage P&I
69%
$2,106
Property Taxes
12%
$364
Home Insurance
5%
$149
HOA
1%
$31
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760