Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.95% first-year return on $107k initial cash invested.
-17.95%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$1,924
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $3,528 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,924
Total Expenses
$3,528
Mortgage P&I
113%
$2,179
Property Taxes
13%
$248
Home Insurance
8%
$149
HOA
1%
$28
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481