Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.82% first-year return on $106k initial cash invested.
-21.82%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,098
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $4,034 expenses = $1,936 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,240
Closing costs
1%
$4,212
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$4,034
Mortgage P&I
101%
$2,112
Property Taxes
36%
$765
Home Insurance
7%
$150
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524