Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.7% first-year return on $105k initial cash invested.
-9.7%
Cash On Cash
4.11%
Cap Rate
0.66
DSCR
$3,148
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,995 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,995
Mortgage P&I
68%
$2,135
Property Taxes
6%
$183
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787