Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.91% first-year return on $105k initial cash invested.
-1.91%
Cash On Cash
6.07%
Cap Rate
1
DSCR
$4,326
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $4,493 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$4,493
Mortgage P&I
48%
$2,089
Property Taxes
4%
$178
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082