Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $108k initial cash invested.
-17.39%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$2,439
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $3,998 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,340
Closing costs
1%
$4,267
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$3,998
Mortgage P&I
92%
$2,233
Property Taxes
21%
$519
Home Insurance
3%
$70
HOA
0%
$4
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610