Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.99% first-year return on $105k initial cash invested.
-8.99%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$3,330
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $4,114 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$4,114
Mortgage P&I
62%
$2,053
Property Taxes
9%
$314
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832