Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $107k initial cash invested.
-17.06%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$1,840
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $3,365 expenses = $1,525 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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,840
Total Expenses
$3,365
Mortgage P&I
119%
$2,194
Property Taxes
8%
$138
Home Insurance
8%
$149
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460