Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $107k initial cash invested.
-11.48%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$3,963
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $4,990 expenses = $1,027 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%
$85,060
Closing costs
1%
$4,253
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$4,990
Mortgage P&I
53%
$2,119
Property Taxes
20%
$793
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991