Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $108k initial cash invested.
-15.69%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$2,834
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $4,240 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,240
Closing costs
1%
$4,262
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$4,240
Mortgage P&I
83%
$2,339
Property Taxes
14%
$392
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708