Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $106k initial cash invested.
-13.36%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,255
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $4,437 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$4,437
Mortgage P&I
65%
$2,109
Property Taxes
18%
$596
Home Insurance
5%
$147
HOA
1%
$23
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814