Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $105k initial cash invested.
-16.28%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$1,950
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $3,373 expenses = $1,423 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
$1,950
Total Expenses
$3,373
Mortgage P&I
109%
$2,124
Property Taxes
9%
$166
Home Insurance
8%
$147
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488