Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $107k initial cash invested.
-14.34%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$2,544
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,825 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$3,825
Mortgage P&I
81%
$2,061
Property Taxes
15%
$393
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636