Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.8% first-year return on $107k initial cash invested.
-29.8%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$1,795
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $4,444 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,795
Total Expenses
$4,444
Mortgage P&I
121%
$2,165
Property Taxes
65%
$1,175
Home Insurance
8%
$150
HOA
5%
$92
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449