Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.62% first-year return on $107k initial cash invested.
-8.62%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,270
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,040 expenses = $770 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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$4,040
Mortgage P&I
65%
$2,124
Property Taxes
6%
$197
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818