Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $106k initial cash invested.
-14.06%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$2,563
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $3,802 expenses = $1,239 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,540
Closing costs
1%
$4,177
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$3,802
Mortgage P&I
81%
$2,065
Property Taxes
14%
$359
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641