Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.51% first-year return on $107k initial cash invested.
-7.51%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$3,110
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,781 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,110
Total Expenses
$3,781
Mortgage P&I
66%
$2,055
Property Taxes
3%
$85
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778