Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $107k initial cash invested.
-19.45%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$1,453
Rent
-$1,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,453 income − $3,191 expenses = $1,738 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
$1,453
Total Expenses
$3,191
Mortgage P&I
151%
$2,195
Property Taxes
10%
$149
Home Insurance
10%
$149
HOA
0%
$1
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$363