Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $102k initial cash invested.
-20.24%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$2,411
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $4,136 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,240
Closing costs
1%
$4,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,411
Total Expenses
$4,136
Mortgage P&I
93%
$2,252
Property Taxes
27%
$639
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603