Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.29% first-year return on $105k initial cash invested.
-10.29%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$2,841
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,743 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,841
Total Expenses
$3,743
Mortgage P&I
73%
$2,082
Property Taxes
5%
$152
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710