Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.38% first-year return on $105k initial cash invested.
-18.38%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,765
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $3,369 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,620
Closing costs
1%
$4,131
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,765
Total Expenses
$3,369
Mortgage P&I
116%
$2,054
Property Taxes
18%
$320
Home Insurance
8%
$147
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441