Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $106k initial cash invested.
-11.81%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,888
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $3,927 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,360
Closing costs
1%
$4,168
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$3,927
Mortgage P&I
72%
$2,070
Property Taxes
11%
$326
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722