Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.07% first-year return on $105k initial cash invested.
-25.07%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,476
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,476 income − $3,673 expenses = $2,197 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
$1,476
Total Expenses
$3,673
Mortgage P&I
145%
$2,143
Property Taxes
42%
$624
Home Insurance
10%
$145
HOA
4%
$53
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369