Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $106k initial cash invested.
-22.82%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$2,513
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $4,524 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,513
Total Expenses
$4,524
Mortgage P&I
86%
$2,156
Property Taxes
31%
$772
Home Insurance
6%
$149
HOA
10%
$240
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628