Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.46% first-year return on $111k initial cash invested.
-22.46%
Cash On Cash
1.13%
Cap Rate
0.17
DSCR
$1,787
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $3,858 expenses = $2,071 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,787
Total Expenses
$3,858
Mortgage P&I
135%
$2,415
Property Taxes
24%
$429
Home Insurance
9%
$157
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$447