Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $105k initial cash invested.
-16.42%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,808
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $4,238 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$4,238
Mortgage P&I
74%
$2,072
Property Taxes
24%
$675
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702