Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.35% first-year return on $106k initial cash invested.
-22.35%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$1,939
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $3,906 expenses = $1,967 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,939
Total Expenses
$3,906
Mortgage P&I
111%
$2,157
Property Taxes
34%
$660
Home Insurance
8%
$157
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485