Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $104k initial cash invested.
-21.63%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,855
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $3,722 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,500
Closing costs
1%
$4,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,855
Total Expenses
$3,722
Mortgage P&I
107%
$1,980
Property Taxes
38%
$705
Home Insurance
8%
$147
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464