Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $106k initial cash invested.
-13.72%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,810
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,023 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$4,023
Mortgage P&I
75%
$2,094
Property Taxes
14%
$383
Home Insurance
5%
$150
HOA
2%
$48
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702