Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.61% first-year return on $106k initial cash invested.
-10.61%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,827
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $3,766 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,827
Total Expenses
$3,766
Mortgage P&I
74%
$2,093
Property Taxes
6%
$169
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707