Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.25% first-year return on $105k initial cash invested.
-11.25%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$3,317
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $4,305 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,220
Closing costs
1%
$4,161
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,317
Total Expenses
$4,305
Mortgage P&I
64%
$2,134
Property Taxes
13%
$431
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829