Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $107k initial cash invested.
-22.85%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$989
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$989 income − $3,026 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,720
Closing costs
1%
$4,236
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$989
Total Expenses
$3,026
Mortgage P&I
213%
$2,110
Property Taxes
27%
$266
Home Insurance
15%
$150
HOA
3%
$25
Property Management
15%
$148
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$247