Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $107k initial cash invested.
-15.5%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$2,173
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $3,561 expenses = $1,388 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,220
Closing costs
1%
$4,261
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,173
Total Expenses
$3,561
Mortgage P&I
101%
$2,192
Property Taxes
8%
$170
Home Insurance
7%
$156
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543