Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $105k initial cash invested.
-13.27%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$3,028
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $4,186 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,620
Closing costs
1%
$4,131
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$4,186
Mortgage P&I
68%
$2,074
Property Taxes
17%
$524
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757