Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $105k initial cash invested.
-23.75%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,403
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $3,482 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,403
Total Expenses
$3,482
Mortgage P&I
144%
$2,023
Property Taxes
46%
$642
Home Insurance
10%
$144
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351