Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.75% first-year return on $106k initial cash invested.
-20.75%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$2,385
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $4,216 expenses = $1,831 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
$2,385
Total Expenses
$4,216
Mortgage P&I
86%
$2,058
Property Taxes
36%
$852
Home Insurance
6%
$149
HOA
1%
$13
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596