Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.05% first-year return on $107k initial cash invested.
-1.05%
Cash On Cash
6.2%
Cap Rate
1.05
DSCR
$4,878
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $4,972 expenses = $94 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
$4,878
Total Expenses
$4,972
Mortgage P&I
43%
$2,091
Property Taxes
8%
$378
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220