Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $108k initial cash invested.
-11.61%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$2,591
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $3,633 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,460
Closing costs
1%
$4,273
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$3,633
Mortgage P&I
82%
$2,133
Property Taxes
4%
$103
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648