Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.14% first-year return on $106k initial cash invested.
-12.14%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$3,209
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $4,283 expenses = $1,074 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,209
Total Expenses
$4,283
Mortgage P&I
67%
$2,149
Property Taxes
14%
$448
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802