Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.92% first-year return on $107k initial cash invested.
-10.92%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,390
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $4,366 expenses = $976 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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$4,366
Mortgage P&I
64%
$2,178
Property Taxes
12%
$411
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848