Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.57% first-year return on $107k initial cash invested.
-14.57%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,069
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $4,371 expenses = $1,302 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
$3,069
Total Expenses
$4,371
Mortgage P&I
70%
$2,135
Property Taxes
19%
$581
Home Insurance
5%
$149
HOA
1%
$33
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767