Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.85% first-year return on $107k initial cash invested.
-16.85%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$2,958
Rent
-$1,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $4,466 expenses = $1,508 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$4,466
Mortgage P&I
70%
$2,078
Property Taxes
20%
$583
Home Insurance
5%
$145
HOA
8%
$240
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740