Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.46% first-year return on $107k initial cash invested.
-28.46%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$2,024
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $4,554 expenses = $2,530 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
$2,024
Total Expenses
$4,554
Mortgage P&I
107%
$2,165
Property Taxes
58%
$1,175
Home Insurance
7%
$150
HOA
5%
$92
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506