Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.24% first-year return on $106k initial cash invested.
-27.24%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$639
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$639 income − $3,055 expenses = $2,416 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
$639
Total Expenses
$3,055
Mortgage P&I
332%
$2,121
Property Taxes
74%
$476
Home Insurance
23%
$150
HOA
0%
$0
Property Management
15%
$96
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$160