Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $106k initial cash invested.
-17.64%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$1,875
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $3,437 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,040
Closing costs
1%
$4,202
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,875
Total Expenses
$3,437
Mortgage P&I
110%
$2,065
Property Taxes
19%
$350
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469