Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $105k initial cash invested.
-16.37%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$2,024
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $3,458 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$3,458
Mortgage P&I
98%
$1,981
Property Taxes
17%
$338
Home Insurance
7%
$145
HOA
1%
$22
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506