Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $106k initial cash invested.
-12.19%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,333
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $4,412 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$4,412
Mortgage P&I
64%
$2,126
Property Taxes
16%
$540
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833