Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.9% first-year return on $107k initial cash invested.
-10.9%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$3,376
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $4,351 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,080
Closing costs
1%
$4,254
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$4,351
Mortgage P&I
65%
$2,182
Property Taxes
12%
$400
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844