Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.46% first-year return on $105k initial cash invested.
-3.46%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$4,715
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,715 income − $5,018 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,715
Total Expenses
$5,018
Mortgage P&I
45%
$2,135
Property Taxes
10%
$474
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179