Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.84% first-year return on $107k initial cash invested.
-8.84%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$3,059
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $3,849 expenses = $790 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
$3,059
Total Expenses
$3,849
Mortgage P&I
67%
$2,063
Property Taxes
6%
$169
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765