Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $107k initial cash invested.
-17.11%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,866
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $4,395 expenses = $1,529 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%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$4,395
Mortgage P&I
74%
$2,119
Property Taxes
25%
$711
Home Insurance
5%
$149
HOA
1%
$40
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716