Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.74% first-year return on $106k initial cash invested.
-26.74%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$423
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$423 income − $2,789 expenses = $2,366 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
$423
Total Expenses
$2,789
Mortgage P&I
489%
$2,070
Property Taxes
92%
$390
Home Insurance
30%
$126
HOA
0%
$0
Property Management
15%
$63
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$106