Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $106k initial cash invested.
-12.4%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$2,747
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $3,844 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,940
Closing costs
1%
$4,197
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,747
Total Expenses
$3,844
Mortgage P&I
75%
$2,055
Property Taxes
11%
$304
Home Insurance
5%
$149
HOA
1%
$17
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687