Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.81% first-year return on $105k initial cash invested.
-14.81%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,141
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $3,433 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,141
Total Expenses
$3,433
Mortgage P&I
98%
$2,103
Property Taxes
2%
$40
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535