Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $106k initial cash invested.
-13.8%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$2,284
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $3,503 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$3,503
Mortgage P&I
93%
$2,130
Property Taxes
6%
$130
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571