Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.28% first-year return on $108k initial cash invested.
-15.28%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$1,967
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $3,336 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,240
Closing costs
1%
$4,262
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,967
Total Expenses
$3,336
Mortgage P&I
110%
$2,169
Property Taxes
4%
$73
Home Insurance
8%
$149
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492