Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $106k initial cash invested.
-19.22%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,003
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $3,708 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,003
Total Expenses
$3,708
Mortgage P&I
106%
$2,121
Property Taxes
24%
$476
Home Insurance
7%
$150
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501