Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.07% first-year return on $106k initial cash invested.
-0.07%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$4,521
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $4,527 expenses = $6 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
$4,521
Total Expenses
$4,527
Mortgage P&I
46%
$2,095
Property Taxes
3%
$115
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130