Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.31% first-year return on $107k initial cash invested.
-28.31%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$794
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$794 income − $3,324 expenses = $2,530 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
$794
Total Expenses
$3,324
Mortgage P&I
298%
$2,366
Property Taxes
54%
$428
Home Insurance
19%
$149
HOA
0%
$0
Property Management
15%
$119
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$198