Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.55% first-year return on $113k initial cash invested.
-9.55%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,507
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $4,408 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$4,408
Mortgage P&I
64%
$2,252
Property Taxes
9%
$312
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877