Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.62% first-year return on $107k initial cash invested.
-2.62%
Cash On Cash
5.88%
Cap Rate
0.97
DSCR
$4,428
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $4,662 expenses = $234 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
$4,428
Total Expenses
$4,662
Mortgage P&I
48%
$2,138
Property Taxes
6%
$250
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107