Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $107k initial cash invested.
-20.81%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$1,687
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $3,548 expenses = $1,861 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%
$85,040
Closing costs
1%
$4,252
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,687
Total Expenses
$3,548
Mortgage P&I
131%
$2,206
Property Taxes
23%
$381
Home Insurance
9%
$152
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422