Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $104k initial cash invested.
-15.54%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,002
Rent
-$1,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $3,343 expenses = $1,341 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,460
Closing costs
1%
$4,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$3,343
Mortgage P&I
100%
$2,006
Property Taxes
12%
$232
Home Insurance
7%
$145
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500