Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.69% first-year return on $105k initial cash invested.
-19.69%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,022
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $3,747 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,022
Total Expenses
$3,747
Mortgage P&I
102%
$2,063
Property Taxes
28%
$568
Home Insurance
7%
$145
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506