Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.4% first-year return on $107k initial cash invested.
-20.4%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$1,853
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,853 income − $3,669 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,580
Closing costs
1%
$4,229
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,853
Total Expenses
$3,669
Mortgage P&I
114%
$2,105
Property Taxes
28%
$521
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463