Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $106k initial cash invested.
-8.68%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$3,561
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $4,329 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,561
Total Expenses
$4,329
Mortgage P&I
58%
$2,078
Property Taxes
11%
$396
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890