Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $101k initial cash invested.
-20.59%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,106
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $4,843 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,106
Total Expenses
$4,843
Mortgage P&I
70%
$2,174
Property Taxes
21%
$652
Home Insurance
5%
$149
HOA
12%
$378
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776