Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.02% first-year return on $107k initial cash invested.
-17.02%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$2,104
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $3,623 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,840
Closing costs
1%
$4,242
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,104
Total Expenses
$3,623
Mortgage P&I
101%
$2,123
Property Taxes
13%
$278
Home Insurance
8%
$158
HOA
3%
$54
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526