Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.46% first-year return on $105k initial cash invested.
-9.46%
Cash On Cash
4.2%
Cap Rate
0.68
DSCR
$3,799
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $4,627 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,840
Closing costs
1%
$4,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,799
Total Expenses
$4,627
Mortgage P&I
56%
$2,125
Property Taxes
12%
$458
Home Insurance
4%
$150
HOA
2%
$70
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950