Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $106k initial cash invested.
-11.82%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,414
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $3,461 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,120
Closing costs
1%
$4,206
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$3,461
Mortgage P&I
86%
$2,087
Property Taxes
3%
$64
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604