Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.43% first-year return on $106k initial cash invested.
-19.43%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$1,642
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $3,351 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$3,351
Mortgage P&I
129%
$2,120
Property Taxes
17%
$285
Home Insurance
10%
$158
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410