Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.01% first-year return on $105k initial cash invested.
-10.01%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$3,291
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $4,171 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$4,171
Mortgage P&I
63%
$2,058
Property Taxes
12%
$385
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823