Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $106k initial cash invested.
-15.92%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$2,249
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $3,650 expenses = $1,401 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$3,650
Mortgage P&I
94%
$2,111
Property Taxes
14%
$311
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562