Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.96% first-year return on $105k initial cash invested.
-10.96%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,478
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $4,438 expenses = $960 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
$3,478
Total Expenses
$4,438
Mortgage P&I
60%
$2,081
Property Taxes
15%
$538
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870