Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $107k initial cash invested.
-22.64%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$963
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$963 income − $2,990 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,200
Closing costs
1%
$4,260
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$963
Total Expenses
$2,990
Mortgage P&I
225%
$2,166
Property Taxes
22%
$212
Home Insurance
15%
$149
HOA
0%
$0
Property Management
15%
$144
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$241