Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $106k initial cash invested.
-25.91%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$785
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$785 income − $3,067 expenses = $2,282 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$785
Total Expenses
$3,067
Mortgage P&I
260%
$2,043
Property Taxes
49%
$382
Home Insurance
19%
$149
HOA
15%
$117
Property Management
15%
$118
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$196