Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.98% first-year return on $103k initial cash invested.
-0.98%
Cash On Cash
6.5%
Cap Rate
1.05
DSCR
$4,627
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,627 income − $4,711 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,627
Total Expenses
$4,711
Mortgage P&I
45%
$2,079
Property Taxes
6%
$262
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157