Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.12% first-year return on $107k initial cash invested.
-4.12%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$4,349
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,349 income − $4,717 expenses = $368 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%
$84,920
Closing costs
1%
$4,246
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,349
Total Expenses
$4,717
Mortgage P&I
48%
$2,091
Property Taxes
9%
$378
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087