Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.58% first-year return on $105k initial cash invested.
-9.58%
Cash On Cash
3.65%
Cap Rate
0.64
DSCR
$2,962
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $3,799 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,680
Closing costs
1%
$4,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$3,799
Mortgage P&I
67%
$1,977
Property Taxes
7%
$219
Home Insurance
5%
$154
HOA
1%
$29
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740