Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $107k initial cash invested.
-14.07%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,480
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $4,729 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,320
Closing costs
1%
$4,216
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$4,729
Mortgage P&I
61%
$2,116
Property Taxes
22%
$760
Home Insurance
4%
$150
HOA
1%
$33
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870