Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.04% first-year return on $106k initial cash invested.
-24.04%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,374
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,374 income − $3,507 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,240
Closing costs
1%
$4,212
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,374
Total Expenses
$3,507
Mortgage P&I
148%
$2,028
Property Taxes
49%
$672
Home Insurance
11%
$147
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344