Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $106k initial cash invested.
-13.02%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$3,183
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $4,331 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$4,331
Mortgage P&I
64%
$2,048
Property Taxes
17%
$534
Home Insurance
7%
$222
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796