Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $107k initial cash invested.
-15.16%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$2,230
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $3,588 expenses = $1,358 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
$2,230
Total Expenses
$3,588
Mortgage P&I
98%
$2,192
Property Taxes
8%
$170
Home Insurance
7%
$156
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558