Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.83% first-year return on $107k initial cash invested.
-4.83%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$3,756
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $4,188 expenses = $432 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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$4,188
Mortgage P&I
56%
$2,114
Property Taxes
3%
$123
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939