Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.2% first-year return on $103k initial cash invested.
-4.2%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$3,621
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $3,982 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$3,982
Mortgage P&I
54%
$1,964
Property Taxes
4%
$130
Home Insurance
4%
$142
HOA
0%
$8
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905