Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.08% first-year return on $106k initial cash invested.
-12.08%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,135
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $4,197 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,360
Closing costs
1%
$4,168
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$4,197
Mortgage P&I
64%
$2,002
Property Taxes
17%
$542
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784