Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.77% first-year return on $105k initial cash invested.
-9.77%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$3,746
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $4,601 expenses = $855 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
$3,746
Total Expenses
$4,601
Mortgage P&I
57%
$2,125
Property Taxes
12%
$458
Home Insurance
4%
$150
HOA
2%
$70
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936