Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.86% first-year return on $105k initial cash invested.
-7.86%
Cash On Cash
4.95%
Cap Rate
0.76
DSCR
$3,760
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $4,446 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,620
Closing costs
1%
$4,131
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$4,446
Mortgage P&I
60%
$2,241
Property Taxes
7%
$251
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940