Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.52% first-year return on $107k initial cash invested.
-30.52%
Cash On Cash
-1.54%
Cap Rate
-0.25
DSCR
$0
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,728 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,020
Closing costs
1%
$4,251
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,728
Mortgage P&I
21820000%
$2,182
Property Taxes
3820000%
$382
Home Insurance
1540000%
$154
HOA
100000%
$10
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0