Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $106k initial cash invested.
-13.91%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$2,875
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $4,109 expenses = $1,234 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$4,109
Mortgage P&I
73%
$2,096
Property Taxes
17%
$475
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719