Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $106k initial cash invested.
-14.49%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,069
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $3,351 expenses = $1,282 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
$2,069
Total Expenses
$3,351
Mortgage P&I
102%
$2,109
Property Taxes
5%
$102
Home Insurance
7%
$147
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517