Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $105k initial cash invested.
-11.7%
Cash On Cash
3.59%
Cap Rate
0.58
DSCR
$3,010
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $4,031 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$4,031
Mortgage P&I
71%
$2,138
Property Taxes
10%
$302
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752