Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.35% first-year return on $107k initial cash invested.
-3.35%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$5,250
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,250 income − $5,549 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,250
Total Expenses
$5,549
Mortgage P&I
41%
$2,164
Property Taxes
14%
$715
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312