Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.67% first-year return on $105k initial cash invested.
-8.67%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$4,076
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $4,836 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,076
Total Expenses
$4,836
Mortgage P&I
51%
$2,088
Property Taxes
16%
$643
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019