Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $106k initial cash invested.
-9.41%
Cash On Cash
4.53%
Cap Rate
0.71
DSCR
$3,504
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $4,334 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$89,380
Closing costs
1%
$4,469
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,504
Total Expenses
$4,334
Mortgage P&I
68%
$2,378
Property Taxes
3%
$93
Home Insurance
4%
$156
HOA
1%
$25
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876