Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.84% first-year return on $105k initial cash invested.
-11.84%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$2,569
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $3,608 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$3,608
Mortgage P&I
83%
$2,140
Property Taxes
3%
$78
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642