Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.93% first-year return on $106k initial cash invested.
-16.93%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,687
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $4,181 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,720
Closing costs
1%
$4,186
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,687
Total Expenses
$4,181
Mortgage P&I
76%
$2,053
Property Taxes
24%
$648
Home Insurance
6%
$158
HOA
1%
$33
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672