Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.46% first-year return on $106k initial cash invested.
-14.46%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$2,174
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,454 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$3,454
Mortgage P&I
101%
$2,193
Property Taxes
2%
$37
Home Insurance
7%
$147
HOA
2%
$33
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544