Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $105k initial cash invested.
-16.41%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$1,729
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $3,166 expenses = $1,437 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
$1,729
Total Expenses
$3,166
Mortgage P&I
120%
$2,075
Property Taxes
6%
$96
Home Insurance
10%
$166
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432