Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $107k initial cash invested.
-11.78%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$2,799
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $3,852 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,799
Total Expenses
$3,852
Mortgage P&I
76%
$2,118
Property Taxes
7%
$191
Home Insurance
5%
$149
HOA
2%
$50
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700