Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.66% first-year return on $101k initial cash invested.
-22.66%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,772
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,684 expenses = $1,912 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
$2,772
Total Expenses
$4,684
Mortgage P&I
78%
$2,174
Property Taxes
24%
$652
Home Insurance
5%
$149
HOA
14%
$378
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693