Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.46% first-year return on $107k initial cash invested.
-4.46%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$5,024
Rent
-$399
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
6.3%
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
$5,024
Total Expenses
$5,423
Mortgage P&I
42%
$2,097
Property Taxes
13%
$657
Home Insurance
3%
$149
HOA
2%
$108
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256