Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $107k initial cash invested.
-25.45%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$266
Rent
-$2,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$266 income − $2,530 expenses = $2,264 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,520
Closing costs
1%
$4,226
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$266
Total Expenses
$2,530
Mortgage P&I
808%
$2,148
Property Taxes
50%
$132
Home Insurance
46%
$122
HOA
0%
$0
Property Management
15%
$40
CapEx
4%
$11
Vacancy
0%
$0
Maintenance
4%
$11
Other
25%
$66