Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $105k initial cash invested.
-15.12%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$2,090
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $3,409 expenses = $1,319 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
$2,090
Total Expenses
$3,409
Mortgage P&I
101%
$2,103
Property Taxes
2%
$40
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522