Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.34% first-year return on $109k initial cash invested.
-12.34%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,881
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,881 income − $4,004 expenses = $1,123 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
$2,881
Total Expenses
$4,004
Mortgage P&I
76%
$2,181
Property Taxes
9%
$271
Home Insurance
5%
$157
HOA
0%
$13
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720