Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $105k initial cash invested.
-13.64%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,962
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $4,153 expenses = $1,191 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
$2,962
Total Expenses
$4,153
Mortgage P&I
70%
$2,074
Property Taxes
18%
$524
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740