Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $107k initial cash invested.
-19.31%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$1,606
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $3,332 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,606
Total Expenses
$3,332
Mortgage P&I
129%
$2,065
Property Taxes
22%
$347
Home Insurance
9%
$149
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402