Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $107k initial cash invested.
-17.46%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,734
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $4,297 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,140
Closing costs
1%
$4,257
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$4,297
Mortgage P&I
79%
$2,173
Property Taxes
24%
$648
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684