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
5.1%
Cap Rate
0.88
DSCR
$3,841
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,841 income − $4,250 expenses = $409 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
$3,841
Total Expenses
$4,250
Mortgage P&I
54%
$2,060
Property Taxes
5%
$197
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960