Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $106k initial cash invested.
-15.09%
Cash On Cash
2.62%
Cap Rate
0.42
DSCR
$2,276
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $3,614 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,160
Closing costs
1%
$4,208
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$3,614
Mortgage P&I
95%
$2,165
Property Taxes
11%
$252
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569