Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $107k initial cash invested.
-21.06%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,574
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $3,456 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,574
Total Expenses
$3,456
Mortgage P&I
134%
$2,115
Property Taxes
28%
$436
Home Insurance
9%
$149
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394