Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.65% first-year return on $106k initial cash invested.
-0.65%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$4,423
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,423 income − $4,480 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,423
Total Expenses
$4,480
Mortgage P&I
47%
$2,095
Property Taxes
3%
$115
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106