Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.02% first-year return on $108k initial cash invested.
-23.02%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$2,224
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $4,287 expenses = $2,063 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
$2,224
Total Expenses
$4,287
Mortgage P&I
99%
$2,204
Property Taxes
39%
$861
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556