Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $107k initial cash invested.
-15.84%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$2,112
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $3,531 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,220
Closing costs
1%
$4,261
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$3,531
Mortgage P&I
104%
$2,192
Property Taxes
8%
$170
Home Insurance
7%
$156
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528