Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.48% first-year return on $105k initial cash invested.
-15.48%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$2,627
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $3,985 expenses = $1,358 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
$2,627
Total Expenses
$3,985
Mortgage P&I
82%
$2,154
Property Taxes
15%
$402
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657