Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.1% first-year return on $106k initial cash invested.
-15.1%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$2,056
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $3,388 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$3,388
Mortgage P&I
102%
$2,102
Property Taxes
7%
$150
Home Insurance
7%
$150
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514