Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.33% first-year return on $107k initial cash invested.
-1.33%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$4,906
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $5,025 expenses = $119 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
$4,906
Total Expenses
$5,025
Mortgage P&I
44%
$2,134
Property Taxes
8%
$388
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226