Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $107k initial cash invested.
-13.09%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,834
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $4,004 expenses = $1,170 out of pocket
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
$2,834
Total Expenses
$4,004
Mortgage P&I
73%
$2,080
Property Taxes
13%
$361
Home Insurance
6%
$166
HOA
1%
$38
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708