Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $105k initial cash invested.
-15.65%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$2,742
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $4,117 expenses = $1,375 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
$2,742
Total Expenses
$4,117
Mortgage P&I
75%
$2,043
Property Taxes
21%
$589
Home Insurance
5%
$147
HOA
1%
$21
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686