Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $102k initial cash invested.
-12.48%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,491
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $3,552 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,040
Closing costs
1%
$4,002
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,491
Total Expenses
$3,552
Mortgage P&I
80%
$2,004
Property Taxes
8%
$206
Home Insurance
6%
$145
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623