Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.91% first-year return on $106k initial cash invested.
-10.91%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$2,877
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $3,843 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,080
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$3,843
Mortgage P&I
71%
$2,038
Property Taxes
10%
$275
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719