Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.76% first-year return on $105k initial cash invested.
-9.76%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$3,531
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $4,387 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,531
Total Expenses
$4,387
Mortgage P&I
60%
$2,115
Property Taxes
12%
$428
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883