Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $107k initial cash invested.
-12.22%
Cash On Cash
3.48%
Cap Rate
0.56
DSCR
$3,341
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $4,433 expenses = $1,092 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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$4,433
Mortgage P&I
66%
$2,191
Property Taxes
11%
$373
Home Insurance
4%
$149
HOA
3%
$116
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835