Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.49% first-year return on $108k initial cash invested.
-28.49%
Cash On Cash
-0.89%
Cap Rate
-0.14
DSCR
$686
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$686 income − $3,240 expenses = $2,554 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
$686
Total Expenses
$3,240
Mortgage P&I
322%
$2,209
Property Taxes
82%
$562
Home Insurance
20%
$140
HOA
0%
$0
Property Management
15%
$103
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$172