Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $108k initial cash invested.
-15.19%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,530
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,894 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,460
Closing costs
1%
$4,273
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$3,894
Mortgage P&I
85%
$2,140
Property Taxes
15%
$391
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632