Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $108k initial cash invested.
-15.03%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$2,267
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $3,616 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,440
Closing costs
1%
$4,272
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,267
Total Expenses
$3,616
Mortgage P&I
93%
$2,105
Property Taxes
12%
$270
Home Insurance
7%
$152
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567