Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.73% first-year return on $103k initial cash invested.
-6.73%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,728
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $4,305 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,305
Mortgage P&I
53%
$1,984
Property Taxes
10%
$388
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932