Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $107k initial cash invested.
-22.98%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,289
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,289 income − $3,342 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,960
Closing costs
1%
$4,248
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,289
Total Expenses
$3,342
Mortgage P&I
168%
$2,162
Property Taxes
32%
$409
Home Insurance
12%
$152
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$322