Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $105k initial cash invested.
-18.79%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,147
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $3,786 expenses = $1,639 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$3,786
Mortgage P&I
96%
$2,070
Property Taxes
25%
$540
Home Insurance
7%
$145
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537