Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $111k initial cash invested.
-13.91%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,418
Rent
-$1,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $4,705 expenses = $1,287 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$4,705
Mortgage P&I
65%
$2,219
Property Taxes
20%
$688
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854