Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.58% first-year return on $105k initial cash invested.
-6.58%
Cash On Cash
4.5%
Cap Rate
0.78
DSCR
$3,365
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $3,942 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$3,942
Mortgage P&I
59%
$1,998
Property Taxes
5%
$162
Home Insurance
4%
$145
HOA
1%
$21
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841