Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $107k initial cash invested.
-18.03%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$1,741
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $3,352 expenses = $1,611 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
$1,741
Total Expenses
$3,352
Mortgage P&I
126%
$2,200
Property Taxes
10%
$167
Home Insurance
9%
$149
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435