Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.16% first-year return on $108k initial cash invested.
-9.16%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$5,103
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $5,924 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,300
Closing costs
1%
$4,265
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$5,924
Mortgage P&I
41%
$2,110
Property Taxes
23%
$1,191
Home Insurance
3%
$152
HOA
0%
$22
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276