Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $107k initial cash invested.
-17.01%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$1,752
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $3,275 expenses = $1,523 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
$1,752
Total Expenses
$3,275
Mortgage P&I
125%
$2,193
Property Taxes
5%
$85
Home Insurance
9%
$156
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438