Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $107k initial cash invested.
-21.12%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$2,636
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,636
Total Expenses
$4,524
Mortgage P&I
79%
$2,087
Property Taxes
34%
$892
Home Insurance
6%
$149
HOA
5%
$132
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659