Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $105k initial cash invested.
-20.56%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$1,591
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $3,397 expenses = $1,806 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,591
Total Expenses
$3,397
Mortgage P&I
130%
$2,061
Property Taxes
27%
$427
Home Insurance
8%
$135
HOA
1%
$9
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398