Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $105k initial cash invested.
-21.11%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,742
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $3,591 expenses = $1,849 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
$1,742
Total Expenses
$3,591
Mortgage P&I
121%
$2,113
Property Taxes
28%
$491
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436