Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $107k initial cash invested.
-15.84%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$2,818
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $4,226 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$4,226
Mortgage P&I
78%
$2,189
Property Taxes
19%
$530
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704