Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $103k initial cash invested.
-11.3%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,812
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $3,780 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$3,780
Mortgage P&I
72%
$2,014
Property Taxes
10%
$270
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703