Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $107k initial cash invested.
-22.83%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,693
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,693 income − $3,733 expenses = $2,040 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,693
Total Expenses
$3,733
Mortgage P&I
124%
$2,105
Property Taxes
39%
$666
Home Insurance
9%
$149
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423