Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $107k initial cash invested.
-22.27%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$922
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$922 income − $2,912 expenses = $1,990 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
$922
Total Expenses
$2,912
Mortgage P&I
230%
$2,124
Property Taxes
21%
$197
Home Insurance
16%
$149
HOA
0%
$0
Property Management
15%
$138
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$230