Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $106k initial cash invested.
-22.44%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$1,496
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $3,472 expenses = $1,976 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,480
Closing costs
1%
$4,174
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,496
Total Expenses
$3,472
Mortgage P&I
149%
$2,227
Property Taxes
25%
$378
Home Insurance
10%
$149
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374