Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $107k initial cash invested.
-22.22%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$694
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$694 income − $2,680 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
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
$694
Total Expenses
$2,680
Mortgage P&I
310%
$2,153
Property Taxes
6%
$44
Home Insurance
21%
$149
HOA
0%
$0
Property Management
15%
$104
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$174