Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $105k initial cash invested.
-17.48%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$1,940
Rent
-$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $3,474 expenses = $1,534 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,160
Closing costs
1%
$4,158
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$3,474
Mortgage P&I
106%
$2,062
Property Taxes
18%
$340
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485