Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.77% first-year return on $107k initial cash invested.
-18.77%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,766
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $4,446 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,140
Closing costs
1%
$4,257
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$4,446
Mortgage P&I
74%
$2,044
Property Taxes
33%
$924
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692