Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.18% first-year return on $107k initial cash invested.
-21.18%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$1,916
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $3,803 expenses = $1,887 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,916
Total Expenses
$3,803
Mortgage P&I
113%
$2,161
Property Taxes
23%
$434
Home Insurance
8%
$156
HOA
7%
$132
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479