Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.63% first-year return on $105k initial cash invested.
-1.63%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$4,382
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $4,525 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,382
Total Expenses
$4,525
Mortgage P&I
47%
$2,045
Property Taxes
5%
$232
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096