Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $106k initial cash invested.
-18.87%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,413
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,413 income − $4,087 expenses = $1,674 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,260
Closing costs
1%
$4,213
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,413
Total Expenses
$4,087
Mortgage P&I
88%
$2,130
Property Taxes
22%
$527
Home Insurance
6%
$156
HOA
5%
$115
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$603