Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $107k initial cash invested.
-21.31%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$1,197
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,197 income − $3,102 expenses = $1,905 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,197
Total Expenses
$3,102
Mortgage P&I
187%
$2,233
Property Taxes
11%
$136
Home Insurance
13%
$158
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$299