Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.47% first-year return on $106k initial cash invested.
-10.47%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,851
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $3,778 expenses = $927 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
$2,851
Total Expenses
$3,778
Mortgage P&I
73%
$2,093
Property Taxes
6%
$169
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713