Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $107k initial cash invested.
-9.39%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$3,006
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,845 expenses = $839 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
$3,006
Total Expenses
$3,845
Mortgage P&I
70%
$2,106
Property Taxes
5%
$147
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752