Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $106k initial cash invested.
-16.02%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,511
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $3,926 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$3,926
Mortgage P&I
84%
$2,109
Property Taxes
19%
$465
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628