Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $107k initial cash invested.
-22.21%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,038
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,038 income − $3,027 expenses = $1,989 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
$1,038
Total Expenses
$3,027
Mortgage P&I
209%
$2,166
Property Taxes
20%
$212
Home Insurance
14%
$149
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260