Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $106k initial cash invested.
-18.61%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$1,762
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $3,405 expenses = $1,643 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%
$83,740
Closing costs
1%
$4,187
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,762
Total Expenses
$3,405
Mortgage P&I
119%
$2,092
Property Taxes
18%
$325
Home Insurance
8%
$144
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440