Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.94% first-year return on $105k initial cash invested.
-17.94%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,003
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $3,570 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,680
Closing costs
1%
$4,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,003
Total Expenses
$3,570
Mortgage P&I
105%
$2,105
Property Taxes
17%
$338
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501