Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $104k initial cash invested.
-12.16%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$2,479
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,479 income − $3,530 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,640
Closing costs
1%
$4,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,479
Total Expenses
$3,530
Mortgage P&I
83%
$2,061
Property Taxes
5%
$130
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620