Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $105k initial cash invested.
-18.32%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,942
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $3,542 expenses = $1,600 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
$1,942
Total Expenses
$3,542
Mortgage P&I
108%
$2,105
Property Taxes
17%
$338
Home Insurance
9%
$166
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486