Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.89% first-year return on $105k initial cash invested.
-11.89%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,493
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $3,534 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,940
Closing costs
1%
$4,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$3,534
Mortgage P&I
83%
$2,075
Property Taxes
4%
$96
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623