Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.14% first-year return on $107k initial cash invested.
-14.14%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$2,826
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,826
Total Expenses
$4,090
Mortgage P&I
74%
$2,105
Property Taxes
17%
$480
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706