Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.1% first-year return on $105k initial cash invested.
-9.1%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$3,508
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $4,303 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$4,303
Mortgage P&I
60%
$2,120
Property Taxes
9%
$324
Home Insurance
4%
$147
HOA
1%
$29
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877