Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $106k initial cash invested.
-12.16%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$2,804
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,880 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$3,880
Mortgage P&I
74%
$2,076
Property Taxes
11%
$296
Home Insurance
5%
$147
HOA
1%
$15
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701