Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.06% first-year return on $107k initial cash invested.
-7.06%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$4,026
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $4,657 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,026
Total Expenses
$4,657
Mortgage P&I
53%
$2,140
Property Taxes
11%
$436
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006