Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.3% first-year return on $105k initial cash invested.
-9.3%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$3,186
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $4,003 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$4,003
Mortgage P&I
66%
$2,092
Property Taxes
7%
$233
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796