Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $105k initial cash invested.
-11.18%
Cash On Cash
4.48%
Cap Rate
0.65
DSCR
$3,427
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $4,402 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,427
Total Expenses
$4,402
Mortgage P&I
69%
$2,377
Property Taxes
7%
$231
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857