Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $113k initial cash invested.
-12.03%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$3,097
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $4,228 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,320
Closing costs
1%
$4,516
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,097
Total Expenses
$4,228
Mortgage P&I
75%
$2,311
Property Taxes
9%
$272
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774