Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.08% first-year return on $105k initial cash invested.
-8.08%
Cash On Cash
4.93%
Cap Rate
0.75
DSCR
$3,684
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $4,392 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,684
Total Expenses
$4,392
Mortgage P&I
62%
$2,267
Property Taxes
6%
$212
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921