Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $107k initial cash invested.
-21.16%
Cash On Cash
1.16%
Cap Rate
0.18
DSCR
$1,888
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $3,779 expenses = $1,891 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,888
Total Expenses
$3,779
Mortgage P&I
118%
$2,224
Property Taxes
26%
$499
Home Insurance
8%
$149
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472