Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $108k initial cash invested.
-19.8%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,778
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $4,552 expenses = $1,774 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,260
Closing costs
1%
$4,263
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$4,552
Mortgage P&I
79%
$2,204
Property Taxes
31%
$861
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694