Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $107k initial cash invested.
-17.33%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$1,916
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $3,465 expenses = $1,549 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
$1,916
Total Expenses
$3,465
Mortgage P&I
114%
$2,187
Property Taxes
11%
$209
Home Insurance
8%
$149
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479