Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $107k initial cash invested.
-22.59%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,354
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,354 income − $3,372 expenses = $2,018 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
$1,354
Total Expenses
$3,372
Mortgage P&I
160%
$2,162
Property Taxes
30%
$409
Home Insurance
11%
$152
HOA
0%
$0
Property Management
15%
$203
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$338