Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $107k initial cash invested.
-7.54%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,650
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,650
Total Expenses
$4,324
Mortgage P&I
58%
$2,133
Property Taxes
8%
$290
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912