Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $107k initial cash invested.
-15.11%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,696
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $4,041 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,560
Closing costs
1%
$4,228
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$4,041
Mortgage P&I
79%
$2,118
Property Taxes
18%
$480
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674