Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.41% first-year return on $105k initial cash invested.
-22.41%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$932
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$932 income − $2,901 expenses = $1,969 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$932
Total Expenses
$2,901
Mortgage P&I
221%
$2,059
Property Taxes
27%
$248
Home Insurance
16%
$147
HOA
0%
$0
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$233