Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $105k initial cash invested.
-13.3%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$2,584
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $3,744 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,560
Closing costs
1%
$4,128
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$3,744
Mortgage P&I
81%
$2,091
Property Taxes
10%
$263
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646