Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.38% first-year return on $105k initial cash invested.
-8.38%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$3,911
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,911 income − $4,645 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,911
Total Expenses
$4,645
Mortgage P&I
53%
$2,081
Property Taxes
14%
$538
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978