Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $107k initial cash invested.
-26.85%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$812
Rent
-$2,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$812 income − $3,212 expenses = $2,400 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.3%
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
$812
Total Expenses
$3,212
Mortgage P&I
287%
$2,330
Property Taxes
42%
$344
Home Insurance
18%
$149
HOA
0%
$0
Property Management
15%
$122
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$203