Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.14% first-year return on $107k initial cash invested.
-16.14%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$2,022
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $3,459 expenses = $1,437 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$3,459
Mortgage P&I
102%
$2,054
Property Taxes
14%
$285
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506