Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $107k initial cash invested.
-13.6%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,702
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $3,912 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,520
Closing costs
1%
$4,226
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$3,912
Mortgage P&I
79%
$2,126
Property Taxes
11%
$296
Home Insurance
6%
$149
HOA
2%
$44
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676