Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $105k initial cash invested.
-18.95%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,181
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $3,846 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$3,846
Mortgage P&I
94%
$2,043
Property Taxes
27%
$589
Home Insurance
7%
$147
HOA
1%
$21
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545