Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $107k initial cash invested.
-16.26%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$2,348
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $3,798 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,348
Total Expenses
$3,798
Mortgage P&I
91%
$2,145
Property Taxes
16%
$374
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587