Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.02% first-year return on $105k initial cash invested.
-7.02%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$3,701
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $4,314 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,701
Total Expenses
$4,314
Mortgage P&I
54%
$2,005
Property Taxes
10%
$360
Home Insurance
4%
$145
HOA
1%
$28
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925