Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $106k initial cash invested.
-19.7%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,427
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $4,163 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$4,163
Mortgage P&I
87%
$2,101
Property Taxes
31%
$748
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607