Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $105k initial cash invested.
-25.92%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$513
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$513 income − $2,784 expenses = $2,271 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
$513
Total Expenses
$2,784
Mortgage P&I
413%
$2,117
Property Taxes
54%
$275
Home Insurance
28%
$145
HOA
0%
$0
Property Management
15%
$77
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$128