Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.76% first-year return on $105k initial cash invested.
-16.76%
Cash On Cash
2.21%
Cap Rate
0.35
DSCR
$2,078
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $3,541 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,078
Total Expenses
$3,541
Mortgage P&I
103%
$2,139
Property Taxes
10%
$201
Home Insurance
10%
$203
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520