Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $108k initial cash invested.
-20.84%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,006
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $3,874 expenses = $1,868 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,320
Closing costs
1%
$4,266
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$3,874
Mortgage P&I
110%
$2,209
Property Taxes
28%
$562
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502