Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $105k initial cash invested.
-15.49%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$2,326
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $3,676 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,440
Closing costs
1%
$4,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$3,676
Mortgage P&I
89%
$2,075
Property Taxes
14%
$337
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582