Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $106k initial cash invested.
-24.21%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,013
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,013 income − $3,156 expenses = $2,143 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
$1,013
Total Expenses
$3,156
Mortgage P&I
211%
$2,140
Property Taxes
36%
$369
Home Insurance
15%
$147
HOA
1%
$13
Property Management
15%
$152
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$253