Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $107k initial cash invested.
-24.08%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$1,053
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,053 income − $3,205 expenses = $2,152 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
$1,053
Total Expenses
$3,205
Mortgage P&I
208%
$2,188
Property Taxes
11%
$113
Home Insurance
14%
$149
HOA
24%
$250
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$263