Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $106k initial cash invested.
-23.3%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,783
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $3,842 expenses = $2,059 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,840
Closing costs
1%
$4,192
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,783
Total Expenses
$3,842
Mortgage P&I
119%
$2,118
Property Taxes
12%
$211
Home Insurance
8%
$148
HOA
29%
$510
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446