Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $106k initial cash invested.
-16.09%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$2,127
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $3,550 expenses = $1,423 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%
$83,960
Closing costs
1%
$4,198
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$3,550
Mortgage P&I
97%
$2,062
Property Taxes
14%
$307
Home Insurance
7%
$148
HOA
1%
$12
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532