Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16% first-year return on $106k initial cash invested.
-16%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,465
Rent
-$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $3,881 expenses = $1,416 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,465
Total Expenses
$3,881
Mortgage P&I
87%
$2,142
Property Taxes
15%
$371
Home Insurance
6%
$147
HOA
2%
$37
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616