Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.77% first-year return on $106k initial cash invested.
-22.77%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$2,372
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $4,379 expenses = $2,007 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,580
Closing costs
1%
$4,179
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$4,379
Mortgage P&I
86%
$2,047
Property Taxes
44%
$1,034
Home Insurance
6%
$149
HOA
0%
$10
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593