Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $105k initial cash invested.
-21.53%
Cash On Cash
1.38%
Cap Rate
0.21
DSCR
$1,649
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,649 income − $3,536 expenses = $1,887 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,020
Closing costs
1%
$4,151
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,649
Total Expenses
$3,536
Mortgage P&I
139%
$2,300
Property Taxes
18%
$298
Home Insurance
9%
$147
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412