Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.68% first-year return on $107k initial cash invested.
-6.68%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$3,366
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,964 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,100
Closing costs
1%
$4,255
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,964
Mortgage P&I
63%
$2,104
Property Taxes
1%
$30
Home Insurance
5%
$152
HOA
2%
$61
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842