Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.68% first-year return on $105k initial cash invested.
-14.68%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$3,027
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $4,313 expenses = $1,286 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$4,313
Mortgage P&I
68%
$2,054
Property Taxes
22%
$666
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757