Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.27% first-year return on $106k initial cash invested.
-28.27%
Cash On Cash
-1.21%
Cap Rate
-0.21
DSCR
$161
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$161 income − $2,662 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$161
Total Expenses
$2,662
Mortgage P&I
1286%
$2,070
Property Taxes
242%
$390
Home Insurance
78%
$126
HOA
0%
$0
Property Management
15%
$24
CapEx
4%
$6
Vacancy
0%
$0
Maintenance
4%
$6
Other
25%
$40