Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.82% first-year return on $106k initial cash invested.
-29.82%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$1,516
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $4,155 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,516
Total Expenses
$4,155
Mortgage P&I
142%
$2,153
Property Taxes
67%
$1,012
Home Insurance
10%
$147
HOA
8%
$115
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379