Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $101k initial cash invested.
-16.61%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$2,906
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $4,303 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$4,303
Mortgage P&I
74%
$2,158
Property Taxes
13%
$376
Home Insurance
5%
$140
HOA
8%
$235
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726