Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $107k initial cash invested.
-16.67%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$1,813
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $3,305 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,160
Closing costs
1%
$4,258
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,813
Total Expenses
$3,305
Mortgage P&I
121%
$2,193
Property Taxes
5%
$85
Home Insurance
9%
$156
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$453