Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $107k initial cash invested.
-18.37%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,016
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $3,652 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,640
Closing costs
1%
$4,232
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$3,652
Mortgage P&I
105%
$2,113
Property Taxes
21%
$417
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504