Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $106k initial cash invested.
-22.27%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$1,061
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,061 income − $3,022 expenses = $1,961 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,061
Total Expenses
$3,022
Mortgage P&I
201%
$2,130
Property Taxes
20%
$208
Home Insurance
15%
$163
HOA
1%
$13
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$265