Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.58% first-year return on $107k initial cash invested.
-4.58%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$4,075
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,075 income − $4,484 expenses = $409 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%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,075
Total Expenses
$4,484
Mortgage P&I
52%
$2,101
Property Taxes
7%
$278
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019