Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $105k initial cash invested.
-16.37%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$2,477
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $3,913 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,477
Total Expenses
$3,913
Mortgage P&I
87%
$2,154
Property Taxes
16%
$402
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619