Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.01% first-year return on $105k initial cash invested.
-9.01%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$3,324
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $4,116 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,300
Closing costs
1%
$4,165
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$4,116
Mortgage P&I
64%
$2,117
Property Taxes
8%
$253
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831