Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $107k initial cash invested.
-20.16%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$1,507
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $3,309 expenses = $1,802 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,507
Total Expenses
$3,309
Mortgage P&I
148%
$2,228
Property Taxes
14%
$209
Home Insurance
10%
$149
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377