Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.47% first-year return on $106k initial cash invested.
-12.47%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$2,357
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $3,460 expenses = $1,103 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%
$83,920
Closing costs
1%
$4,196
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,357
Total Expenses
$3,460
Mortgage P&I
87%
$2,045
Property Taxes
6%
$135
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589