Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $107k initial cash invested.
-27.26%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,088
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,088 income − $3,524 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,088
Total Expenses
$3,524
Mortgage P&I
218%
$2,372
Property Taxes
44%
$480
Home Insurance
14%
$149
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$272