Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $106k initial cash invested.
-14.9%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$1,998
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $3,314 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$3,314
Mortgage P&I
105%
$2,091
Property Taxes
6%
$113
Home Insurance
8%
$150
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500