Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.51% first-year return on $107k initial cash invested.
-15.51%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$2,157
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $3,537 expenses = $1,380 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$3,537
Mortgage P&I
101%
$2,186
Property Taxes
8%
$162
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539