Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $105k initial cash invested.
-19.09%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$1,480
Rent
-$1,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,480 income − $3,150 expenses = $1,670 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,480
Total Expenses
$3,150
Mortgage P&I
136%
$2,013
Property Taxes
19%
$280
Home Insurance
10%
$147
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370