Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $107k initial cash invested.
-13.88%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,227
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $4,463 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$4,463
Mortgage P&I
66%
$2,118
Property Taxes
20%
$647
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807