Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $105k initial cash invested.
-20.51%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$1,844
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $3,640 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,844
Total Expenses
$3,640
Mortgage P&I
115%
$2,113
Property Taxes
27%
$491
Home Insurance
8%
$150
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461