Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.35% first-year return on $107k initial cash invested.
-21.35%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$1,064
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,064 income − $2,968 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,064
Total Expenses
$2,968
Mortgage P&I
192%
$2,041
Property Taxes
25%
$266
Home Insurance
14%
$149
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$266