Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $106k initial cash invested.
-17.27%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,536
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $4,068 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,260
Closing costs
1%
$4,213
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$4,068
Mortgage P&I
81%
$2,058
Property Taxes
23%
$588
Home Insurance
6%
$164
HOA
2%
$42
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634