Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $105k initial cash invested.
-10.55%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$2,686
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $3,613 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,300
Closing costs
1%
$4,165
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$3,613
Mortgage P&I
75%
$2,014
Property Taxes
6%
$161
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672