Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.22% first-year return on $107k initial cash invested.
-15.22%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,329
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $3,689 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$3,689
Mortgage P&I
89%
$2,069
Property Taxes
15%
$354
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582