Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.31% first-year return on $105k initial cash invested.
-25.31%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$1,439
Rent
-$2,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,439 income − $3,657 expenses = $2,218 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,439
Total Expenses
$3,657
Mortgage P&I
149%
$2,143
Property Taxes
43%
$624
Home Insurance
10%
$145
HOA
4%
$53
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360