Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.98% first-year return on $106k initial cash invested.
-15.98%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$1,730
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $3,141 expenses = $1,411 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
$1,730
Total Expenses
$3,141
Mortgage P&I
122%
$2,109
Property Taxes
3%
$55
Home Insurance
9%
$147
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432