Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.74% first-year return on $107k initial cash invested.
-6.74%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$3,846
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $4,446 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$4,446
Mortgage P&I
55%
$2,133
Property Taxes
8%
$326
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962