Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.1% first-year return on $105k initial cash invested.
-25.1%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$650
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$650 income − $2,849 expenses = $2,199 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$650
Total Expenses
$2,849
Mortgage P&I
326%
$2,117
Property Taxes
42%
$275
Home Insurance
22%
$145
HOA
0%
$0
Property Management
15%
$98
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$162