Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $107k initial cash invested.
-16.35%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$1,837
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $3,298 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,837
Total Expenses
$3,298
Mortgage P&I
115%
$2,121
Property Taxes
8%
$147
Home Insurance
8%
$149
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459