Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $105k initial cash invested.
-21.65%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,893
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $3,790 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,893
Total Expenses
$3,790
Mortgage P&I
107%
$2,026
Property Taxes
38%
$710
Home Insurance
8%
$145
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473