Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $107k initial cash invested.
-11.2%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$3,080
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $4,077 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$4,077
Mortgage P&I
69%
$2,133
Property Taxes
11%
$326
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770