Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $108k initial cash invested.
-11.05%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,515
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,515 income − $4,508 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,580
Closing costs
1%
$4,279
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$4,508
Mortgage P&I
60%
$2,092
Property Taxes
17%
$588
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879