Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $105k initial cash invested.
-16.8%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$1,860
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $3,329 expenses = $1,469 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$3,329
Mortgage P&I
114%
$2,124
Property Taxes
9%
$166
Home Insurance
8%
$147
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465