Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $105k initial cash invested.
-21.47%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,163
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $3,042 expenses = $1,879 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,860
Closing costs
1%
$4,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,163
Total Expenses
$3,042
Mortgage P&I
181%
$2,106
Property Taxes
19%
$219
Home Insurance
14%
$158
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291