Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.78% first-year return on $109k initial cash invested.
-12.78%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,805
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,968 expenses = $1,163 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%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,968
Mortgage P&I
78%
$2,181
Property Taxes
10%
$271
Home Insurance
6%
$157
HOA
0%
$13
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701