Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.42% first-year return on $109k initial cash invested.
-0.42%
Cash On Cash
6.48%
Cap Rate
1.08
DSCR
$5,350
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,350 income − $5,388 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,350
Total Expenses
$5,388
Mortgage P&I
41%
$2,167
Property Taxes
10%
$517
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338