Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $105k initial cash invested.
-15.2%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,454
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,790 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,320
Closing costs
1%
$4,166
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$3,790
Mortgage P&I
85%
$2,091
Property Taxes
12%
$303
Home Insurance
6%
$149
HOA
3%
$69
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614