Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $106k initial cash invested.
-22.36%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$2,112
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $4,085 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$4,085
Mortgage P&I
97%
$2,058
Property Taxes
40%
$852
Home Insurance
7%
$149
HOA
1%
$13
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528