Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.82% first-year return on $106k initial cash invested.
-14.82%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$2,448
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $3,754 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$3,754
Mortgage P&I
86%
$2,097
Property Taxes
14%
$333
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612