Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $106k initial cash invested.
-14.79%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$3,356
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $4,667 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$4,667
Mortgage P&I
65%
$2,165
Property Taxes
22%
$743
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839