Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $106k initial cash invested.
-16.43%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$1,654
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $3,105 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$3,105
Mortgage P&I
128%
$2,109
Property Taxes
3%
$55
Home Insurance
9%
$147
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414