Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $105k initial cash invested.
-14.72%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$2,734
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $4,018 expenses = $1,284 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$4,018
Mortgage P&I
77%
$2,117
Property Taxes
14%
$374
Home Insurance
5%
$145
HOA
3%
$70
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684