Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.71% first-year return on $104k initial cash invested.
-5.71%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$3,848
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $4,342 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,848
Total Expenses
$4,342
Mortgage P&I
53%
$2,055
Property Taxes
7%
$284
Home Insurance
4%
$143
HOA
0%
$13
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962