Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.38% first-year return on $105k initial cash invested.
-13.38%
Cash On Cash
2.67%
Cap Rate
0.47
DSCR
$2,809
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,981 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$3,981
Mortgage P&I
71%
$1,985
Property Taxes
18%
$504
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702