Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $105k initial cash invested.
-18.14%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$2,067
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $3,658 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$3,658
Mortgage P&I
105%
$2,169
Property Taxes
15%
$311
Home Insurance
7%
$149
HOA
2%
$36
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517