Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.67% first-year return on $101k initial cash invested.
-14.67%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,218
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,456 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$3,456
Mortgage P&I
90%
$1,987
Property Taxes
12%
$264
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554