Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.83% first-year return on $107k initial cash invested.
-14.83%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$2,573
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,573
Total Expenses
$3,898
Mortgage P&I
80%
$2,047
Property Taxes
18%
$467
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643