Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.83% first-year return on $101k initial cash invested.
-16.83%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$1,511
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $2,931 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,511
Total Expenses
$2,931
Mortgage P&I
131%
$1,985
Property Taxes
4%
$63
Home Insurance
10%
$158
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378