Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $108k initial cash invested.
-6.91%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$3,612
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,612 income − $4,234 expenses = $622 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,720
Closing costs
1%
$4,286
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$4,234
Mortgage P&I
60%
$2,152
Property Taxes
6%
$200
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903