Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $104k initial cash invested.
-17.26%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,038
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $3,535 expenses = $1,497 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,038
Total Expenses
$3,535
Mortgage P&I
99%
$2,026
Property Taxes
18%
$375
Home Insurance
7%
$144
HOA
0%
$10
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510