Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $107k initial cash invested.
-23.89%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$1,088
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,088 income − $3,223 expenses = $2,135 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
$1,088
Total Expenses
$3,223
Mortgage P&I
201%
$2,188
Property Taxes
10%
$113
Home Insurance
14%
$149
HOA
23%
$250
Property Management
15%
$163
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$272