Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $108k initial cash invested.
-21.55%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,933
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $3,867 expenses = $1,934 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
$1,933
Total Expenses
$3,867
Mortgage P&I
110%
$2,125
Property Taxes
20%
$378
Home Insurance
8%
$150
HOA
15%
$287
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483