Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.56% first-year return on $107k initial cash invested.
-3.56%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$4,134
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $4,453 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,180
Closing costs
1%
$4,259
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$4,453
Mortgage P&I
51%
$2,116
Property Taxes
3%
$133
Home Insurance
4%
$150
HOA
2%
$70
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034