Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $112k initial cash invested.
-21.01%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,883
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $3,838 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,883
Total Expenses
$3,838
Mortgage P&I
119%
$2,239
Property Taxes
28%
$526
Home Insurance
9%
$170
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471