Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.24% first-year return on $107k initial cash invested.
-10.24%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$2,872
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $3,786 expenses = $914 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,880
Closing costs
1%
$4,244
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$3,786
Mortgage P&I
74%
$2,124
Property Taxes
4%
$110
Home Insurance
5%
$152
HOA
1%
$21
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718