Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.62% first-year return on $107k initial cash invested.
-0.62%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$5,031
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $5,086 expenses = $55 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
$5,031
Total Expenses
$5,086
Mortgage P&I
42%
$2,134
Property Taxes
8%
$388
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258