Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $107k initial cash invested.
-11.3%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,770
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,778 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,840
Closing costs
1%
$4,242
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,778
Mortgage P&I
77%
$2,122
Property Taxes
6%
$176
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692