Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $107k initial cash invested.
-12.76%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$3,696
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $4,830 expenses = $1,134 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,420
Closing costs
1%
$4,221
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$4,830
Mortgage P&I
56%
$2,071
Property Taxes
13%
$472
Home Insurance
4%
$150
HOA
10%
$363
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924