Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $107k initial cash invested.
-13.32%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$2,274
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $3,463 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,900
Closing costs
1%
$4,245
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$3,463
Mortgage P&I
93%
$2,120
Property Taxes
5%
$105
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568