Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $108k initial cash invested.
-15.8%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$2,770
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $4,188 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,440
Closing costs
1%
$4,272
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$4,188
Mortgage P&I
80%
$2,206
Property Taxes
18%
$494
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692