Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $107k initial cash invested.
-16.61%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$1,970
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $3,448 expenses = $1,478 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
$1,970
Total Expenses
$3,448
Mortgage P&I
111%
$2,186
Property Taxes
8%
$162
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492