Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $107k initial cash invested.
-23.98%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,088
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,088 income − $3,220 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,088
Total Expenses
$3,220
Mortgage P&I
202%
$2,198
Property Taxes
29%
$314
Home Insurance
14%
$157
HOA
3%
$28
Property Management
15%
$163
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$272