Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.82% first-year return on $108k initial cash invested.
-26.82%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$1,074
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,074 income − $3,482 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,480
Closing costs
1%
$4,274
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,074
Total Expenses
$3,482
Mortgage P&I
206%
$2,209
Property Taxes
37%
$399
Home Insurance
14%
$152
HOA
19%
$207
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268