Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $107k initial cash invested.
-16.69%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$2,237
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $3,728 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,237
Total Expenses
$3,728
Mortgage P&I
98%
$2,189
Property Taxes
14%
$317
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559